Unlock all features! Tap here to upgrade
30621 Chihuahua Valley Rd, Warner Springs, CA 92086
3 beds • 2 baths • 2007 sqft
$607,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 6.12% first-year return on $146k initial cash invested.
6.12%
Cash On Cash
8.25%
Cap Rate
1.33
DSCR
$7,131
Rent
$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,131 income − $6,388 expenses = $743 cash flow
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,075
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,131
Total Expenses
$6,388
Mortgage P&I
44%
$3,149
Property Taxes
8%
$600
Home Insurance
3%
$215
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784