Back to results
8125 Jimsom Avenue
Duplex Cash-flow positiveWithin your budget

8125 Jimsom Avenue

8125 Jimsom Avenue, California City, CA

6 beds 4 baths 1,100 sqft

Investor Jewel. Come finish construction and start getting rental income. It is a Duplex with 1 car garage each unit,. • Current Stage of Construction: Finished foundation, framing, roof, rough-in plumbing/electrical • Permit Status: Permit not included • Potential & Vision: Seller will provided approved plans "designed as a 3-bedroom, 2-bathroom each unit 1 car garage each unit. *** Cash buyers, builders, or renovation loans (like an FHA 203(k) or a construction-to-permanent loan are welcomed

List price

$175,000

Est. monthly rent

$1,800

DSCR1.33×

Lender minimum: 1.25×

Monthly cash flow

$303

Cash-on-cash return

6.93%

Down payment (25%)$43,750
Closing costs (5%)$8,750
Total cash needed$52,500
Loan amount (75%)$131,250
Monthly mortgage (7.50%, 30yr)$918
Annual property taxes$2,188
Insurance, vacancy, mgmt.$4,763
Net operating income (yr)$14,649
Gross yield12.34%

Not a lender — disclosure

DSCR Property Finder is not a lender and does not make loans or credit decisions. We are an informational platform that helps real-estate investors evaluate properties and connect with independent DSCR lenders. All loan terms, interest rates, down-payment requirements, and approvals are determined solely by the lender. Figures shown on this site are estimates for illustration only and are not a commitment to lend. When you request pre-approval, we will connect you with a licensed lender who will contact you directly to start the process. Consult a licensed lender for actual terms.