Unlock all features! Tap here to upgrade
31781 National Park Dr, Laguna Niguel, CA 92677
3 beds • 2 baths • 2034 sqft
$2,795,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.7% first-year return on $587k initial cash invested.
-22.7%
Cash On Cash
1.28%
Cap Rate
0.22
DSCR
$5,172
Rent
-$11,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,172 income − $16,277 expenses = $11,105 out of pocket
Investment Breakdown
|
Purchase Price
$2795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$587k
Downpayment
20%
$559k
Closing costs
1%
$27,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,172
Total Expenses
$16,277
Mortgage P&I
267%
$13,824
Property Taxes
3%
$130
Home Insurance
19%
$978
HOA
0%
$0
Property Management
10%
$517
CapEx
5%
$259
Vacancy
6%
$310
Maintenance
5%
$259
Other
0%
$0