Unlock all features! Tap here to upgrade
778 S Fitch Mountain Road, Healdsburg, CA 95448
3 beds • 3 baths • 2265 sqft
$2,589,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -24.04% first-year return on $562k initial cash invested.
-24.04%
Cash On Cash
1.27%
Cap Rate
0.2
DSCR
$8,928
Rent
-$11,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,928 income − $20,183 expenses = $11,255 out of pocket
Investment Breakdown
|
Purchase Price
$2590k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$562k
Downpayment
20%
$518k
Closing costs
1%
$25,895
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,928
Total Expenses
$20,183
Mortgage P&I
153%
$13,645
Property Taxes
29%
$2,560
Home Insurance
11%
$943
HOA
0%
$0
Property Management
12%
$1,071
CapEx
4%
$357
Vacancy
3%
$268
Maintenance
4%
$357
Other
11%
$982