Unlock all features! Tap here to upgrade
31563 Crystal Sands Dr, Laguna Niguel, CA 92677
3 beds • 2 baths • 1550 sqft
$1,270,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.34% first-year return on $285k initial cash invested.
-11.34%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$8,122
Rent
-$2,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,122 income − $10,813 expenses = $2,691 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,705
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,122
Total Expenses
$10,813
Mortgage P&I
78%
$6,364
Property Taxes
7%
$576
Home Insurance
6%
$451
HOA
8%
$660
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$893