Unlock all features! Tap here to upgrade
25710 Wagner Way Unit C, Stevenson Ranch, CA 91381
3 beds • 3 baths • 1614 sqft
$646,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -9.07% first-year return on $154k initial cash invested.
-9.07%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$5,565
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,565 income − $6,728 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,467
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,565
Total Expenses
$6,728
Mortgage P&I
57%
$3,169
Property Taxes
12%
$660
Home Insurance
4%
$227
HOA
0%
$0
Property Management
15%
$835
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,391