Unlock all features! Tap here to upgrade
27139 Vista Encantada Dr, Santa Clarita, CA 91354
3 beds • 2 baths • 1529 sqft
$899,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.32% first-year return on $189k initial cash invested.
-15.32%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$3,643
Rent
-$2,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,643
Total Expenses
$6,053
Mortgage P&I
122%
$4,436
Property Taxes
10%
$355
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0