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 looks like a bad Long-Term investment with a projected -4.2% first-year return on $128k initial cash invested.
-4.2%
Cash On Cash
5.81%
Cap Rate
0.93
DSCR
$4,754
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,754 income − $5,200 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,754
Total Expenses
$5,200
Mortgage P&I
66%
$3,149
Property Taxes
13%
$600
Home Insurance
5%
$215
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0