Unlock all features! Tap here to upgrade
25899 Casa Fantastico Dr, Moreno Valley, CA 92551
3 beds • 2 baths • 1287 sqft
$546,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.71% first-year return on $115k initial cash invested.
-11.71%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$2,756
Rent
-$1,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $3,875 expenses = $1,119 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,756
Total Expenses
$3,875
Mortgage P&I
99%
$2,715
Property Taxes
9%
$254
Home Insurance
7%
$189
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0