Unlock all features! Tap here to upgrade
30325 N Brandywine Canyon Rd, Canyon Country, CA 91351
3 beds • 2 baths • 1792 sqft
$1,240,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.81% first-year return on $261k initial cash invested.
-20.81%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,606
Rent
-$4,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,606 income − $8,124 expenses = $4,518 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$248k
Closing costs
1%
$12,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,606
Total Expenses
$8,124
Mortgage P&I
172%
$6,211
Property Taxes
14%
$521
Home Insurance
13%
$455
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0