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 Long-Term investment with a projected -18.19% first-year return on $267k initial cash invested.
-18.19%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$5,415
Rent
-$4,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,415 income − $9,460 expenses = $4,045 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$254k
Closing costs
1%
$12,705
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,415
Total Expenses
$9,460
Mortgage P&I
118%
$6,364
Property Taxes
11%
$576
Home Insurance
8%
$451
HOA
12%
$660
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0