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 might be a fair Mid-Term investment with a projected 6.34% first-year return on $175k initial cash invested.
6.34%
Cash On Cash
7.98%
Cap Rate
1.33
DSCR
$7,758
Rent
$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,758 income − $6,832 expenses = $926 cash flow
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,758
Total Expenses
$6,832
Mortgage P&I
48%
$3,744
Property Taxes
2%
$189
Home Insurance
3%
$262
HOA
0%
$0
Property Management
12%
$931
CapEx
4%
$310
Vacancy
3%
$233
Maintenance
4%
$310
Other
11%
$853