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 Long-Term investment with a projected -20.58% first-year return on $260k initial cash invested.
-20.58%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$4,316
Rent
-$4,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $8,778 expenses = $4,462 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,316
Total Expenses
$8,778
Mortgage P&I
145%
$6,254
Property Taxes
22%
$955
Home Insurance
10%
$446
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0