Unlock all features! Tap here to upgrade
24735 Northern Dancer Dr, Moreno Valley, CA 92551
3 beds • 3 baths • 1544 sqft
$450,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.82% first-year return on $113k initial cash invested.
-0.82%
Cash On Cash
6.59%
Cap Rate
1.04
DSCR
$4,383
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,383 income − $4,460 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,383
Total Expenses
$4,460
Mortgage P&I
54%
$2,374
Property Taxes
10%
$439
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482