Unlock all features! Tap here to upgrade
9101 Heartwood Dr #Townhouse 89, Truckee, CA 96161
3 beds • 4 baths • 2354 sqft
$2,027,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.63% first-year return on $426k initial cash invested.
-26.63%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$5,863
Rent
-$9,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,863 income − $15,313 expenses = $9,450 out of pocket
Investment Breakdown
|
Purchase Price
$2028k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$426k
Downpayment
20%
$406k
Closing costs
1%
$20,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,863
Total Expenses
$15,313
Mortgage P&I
173%
$10,142
Property Taxes
32%
$1,868
Home Insurance
13%
$733
HOA
18%
$1,046
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0