19634 Crystal Springs Ct, Santa Clarita, CA 91321
3 beds • 2 baths • 1349 sqft
$746,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $175k initial cash invested.
-8.37%
Cash On Cash
4.86%
Cap Rate
0.75
DSCR
$5,460
Rent
-$1,219
Cashflow
Cash Flow
$5,460 income − $6,679 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,466
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,460
Total Expenses
$6,679
Mortgage P&I
74%
$4,024
Property Taxes
11%
$589
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601