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 Mid-Term investment with a projected -8.71% first-year return on $207k initial cash invested.
-8.71%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$5,464
Rent
-$1,501
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
$207k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,464
Total Expenses
$6,965
Mortgage P&I
81%
$4,436
Property Taxes
7%
$355
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601