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 Mid-Term investment with a projected -12.39% first-year return on $240k initial cash invested.
-12.39%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$5,924
Rent
-$2,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,924 income − $8,398 expenses = $2,474 out of pocket
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$211k
Closing costs
1%
$10,552
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,924
Total Expenses
$8,398
Mortgage P&I
90%
$5,305
Property Taxes
11%
$664
Home Insurance
6%
$378
HOA
1%
$36
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652