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 Mid-Term investment with a projected -2.58% first-year return on $164k initial cash invested.
-2.58%
Cash On Cash
5.97%
Cap Rate
0.97
DSCR
$6,288
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,288 income − $6,641 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$140k
Closing costs
1%
$6,975
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,288
Total Expenses
$6,641
Mortgage P&I
57%
$3,569
Property Taxes
11%
$687
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692