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 Mid-Term investment with a projected -9.75% first-year return on $286k initial cash invested.
-9.75%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$8,390
Rent
-$2,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,390 income − $10,714 expenses = $2,324 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,768
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,390
Total Expenses
$10,714
Mortgage P&I
77%
$6,463
Property Taxes
9%
$787
Home Insurance
5%
$454
HOA
2%
$156
Property Management
12%
$1,007
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$923