Unlock all features! Tap here to upgrade
39661 San Francisquito Canyon Rd, Santa Clarita, CA 91390
3 beds • 2 baths • 1728 sqft
$697,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.47% first-year return on $146k initial cash invested.
-11.47%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$4,192
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $5,592 expenses = $1,400 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$140k
Closing costs
1%
$6,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,192
Total Expenses
$5,592
Mortgage P&I
85%
$3,569
Property Taxes
16%
$687
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0