Unlock all features! Tap here to upgrade
23834 Sunset Crossing Rd, Diamond Bar, CA 91765
3 beds • 3 baths • 2033 sqft
$1,055,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.74% first-year return on $222k initial cash invested.
-18.74%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$3,949
Rent
-$3,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,949 income − $7,409 expenses = $3,460 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$211k
Closing costs
1%
$10,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,949
Total Expenses
$7,409
Mortgage P&I
134%
$5,305
Property Taxes
17%
$664
Home Insurance
10%
$378
HOA
1%
$36
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0