Unlock all features! Tap here to upgrade
30668 3/4 Tick Canyon Rd, Canyon Country, CA 91387
3 beds • 3 baths • 2800 sqft
$749,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -2.81% first-year return on $157k initial cash invested.
-2.81%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$5,172
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,172 income − $5,540 expenses = $368 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,172
Total Expenses
$5,540
Mortgage P&I
72%
$3,744
Property Taxes
4%
$189
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$517
CapEx
5%
$259
Vacancy
6%
$310
Maintenance
5%
$259
Other
0%
$0