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 Mid-Term investment with a projected -15.58% first-year return on $279k initial cash invested.
-15.58%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$5,409
Rent
-$3,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,409 income − $9,025 expenses = $3,616 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,405
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,409
Total Expenses
$9,025
Mortgage P&I
115%
$6,211
Property Taxes
10%
$521
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595