Unlock all features! Tap here to upgrade
32455 Agua Dulce Canyon Rd, Agua Dulce, CA 91390
3 beds • 2 baths • 1708 sqft
$1,239,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.59% first-year return on $278k initial cash invested.
-14.59%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$6,474
Rent
-$3,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,474 income − $9,856 expenses = $3,382 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,391
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,474
Total Expenses
$9,856
Mortgage P&I
97%
$6,254
Property Taxes
15%
$955
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712