Unlock all features! Tap here to upgrade
27622 Lodestone Trail Dr, Laguna Niguel, CA 92677
3 beds • 3 baths • 1969 sqft
$1,276,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.66% first-year return on $268k initial cash invested.
-16.66%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$5,593
Rent
-$3,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,593 income − $9,315 expenses = $3,722 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,593
Total Expenses
$9,315
Mortgage P&I
116%
$6,463
Property Taxes
14%
$787
Home Insurance
8%
$454
HOA
3%
$156
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0