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 Long-Term investment with a projected -16.8% first-year return on $225k initial cash invested.
-16.8%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$4,137
Rent
-$3,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,137 income − $7,282 expenses = $3,145 out of pocket
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,137
Total Expenses
$7,282
Mortgage P&I
129%
$5,354
Property Taxes
11%
$474
Home Insurance
9%
$378
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0