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 Long-Term investment with a projected -22.14% first-year return on $271k initial cash invested.
-22.14%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$3,513
Rent
-$4,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $8,507 expenses = $4,994 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,513
Total Expenses
$8,507
Mortgage P&I
183%
$6,436
Property Taxes
20%
$702
Home Insurance
13%
$455
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0