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 Long-Term investment with a projected -12.24% first-year return on $136k initial cash invested.
-12.24%
Cash On Cash
3.65%
Cap Rate
0.62
DSCR
$3,611
Rent
-$1,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,611 income − $4,996 expenses = $1,385 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,611
Total Expenses
$4,996
Mortgage P&I
88%
$3,169
Property Taxes
18%
$660
Home Insurance
6%
$227
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0