Unlock all features! Tap here to upgrade
1940 E Walnut Creek Pkwy, West Covina, CA 91791
3 beds • 2 baths • 1115 sqft
$1,289,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $289k initial cash invested.
-17.1%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$5,270
Rent
-$4,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,270 income − $9,385 expenses = $4,115 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,892
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,270
Total Expenses
$9,385
Mortgage P&I
122%
$6,436
Property Taxes
13%
$702
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580