Unlock all features! Tap here to upgrade
1244 Clear Creek Canyon Dr, Diamond Bar, CA 91765
3 beds • 2 baths • 1747 sqft
$1,069,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.44% first-year return on $243k initial cash invested.
-10.44%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$6,206
Rent
-$2,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,206 income − $8,316 expenses = $2,110 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$214k
Closing costs
1%
$10,695
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,206
Total Expenses
$8,316
Mortgage P&I
86%
$5,354
Property Taxes
8%
$474
Home Insurance
6%
$378
HOA
0%
$0
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683