19634 Crystal Springs Ct, Santa Clarita, CA 91321
3 beds • 2 baths • 1349 sqft
$746,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.29% first-year return on $157k initial cash invested.
-16.29%
Cash On Cash
3.34%
Cap Rate
0.52
DSCR
$3,640
Rent
-$2,129
Cashflow
Cash Flow
$3,640 income − $5,769 expenses = $2,129 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,640
Total Expenses
$5,769
Mortgage P&I
111%
$4,024
Property Taxes
16%
$589
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0