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 Mid-Term investment with a projected -21.59% first-year return on $444k initial cash invested.
-21.59%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$8,794
Rent
-$7,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,794 income − $16,779 expenses = $7,985 out of pocket
Investment Breakdown
|
Purchase Price
$2028k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$444k
Downpayment
20%
$406k
Closing costs
1%
$20,277
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,794
Total Expenses
$16,779
Mortgage P&I
115%
$10,142
Property Taxes
21%
$1,868
Home Insurance
8%
$733
HOA
12%
$1,046
Property Management
12%
$1,055
CapEx
4%
$352
Vacancy
3%
$264
Maintenance
4%
$352
Other
11%
$967