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 Mid-Term investment with a projected -19.46% first-year return on $605k initial cash invested.
-19.46%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$7,758
Rent
-$9,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,758 income − $17,569 expenses = $9,811 out of pocket
Investment Breakdown
|
Purchase Price
$2795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$605k
Downpayment
20%
$559k
Closing costs
1%
$27,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,758
Total Expenses
$17,569
Mortgage P&I
178%
$13,824
Property Taxes
2%
$130
Home Insurance
13%
$978
HOA
0%
$0
Property Management
12%
$931
CapEx
4%
$310
Vacancy
3%
$233
Maintenance
4%
$310
Other
11%
$853