1755 Lupine Dr
WILLITS, CA
Property Report
This property is currently not listed for sale but may have been recently.
Property Details
- Use Code (Standard)
- RSFR
- Use Code (Municipal)
- 01
- Zoning
- Year Built
- 0
- Remodeled
- No remodel recorded
- Lot Sqft (ac)
- Unknown
- Bldg Sqft
- Unknown
- Bed
- 0
- Bath
- 0.00
- Total Rooms
- Unknown
- Stories
- Unknown
- Units
- 1
- Parking
- Unknown
Legal Description
- Parcel Number
- 0982310401
- Description
- TR 86
- Subdivision
- BROOKTRAILS VACATION VILLAGE
Active & Recently Sold Comparables
No active comparable properties found.
No recently sold comparable properties found.
Rental comparables
| Source | Accuracy | Low | Median | High | # of Comparables | More info |
|---|---|---|---|---|---|---|
| Rentometer | Census Tract | $725 | $825 | $1,695 | 20 | Comparables Report |
| HUD FMR | Statistical Area (CBSA) | $899 | Not applicable | HUD FMR Information |
Investment Summary
This investment summary assumes a 30-year fixed loan, 20% down, 7% APR. It uses operating assumptions of 10% management fees, 9% vacancy allotment, 3% repairs. This investment summary assumes that rents increase each year by 5%. This property would need to be purchased for $115,000 in order to generate a break-even cashflow based on prevaliing market rents.
| 1 Year | 2 Year | 3 Year | 4 Year | 5 Year | |
|---|---|---|---|---|---|
| Break-even Purchase Price | $115,000 | ||||
| Rents | $9,900 |
$10,860 |
$11,439 |
$12,038 |
$12,466 |
| Cashflow Before Taxes | $-1,195 |
$-446 |
$6 |
$473 |
$807 |
| Cash-on-Cash Return | -5.19% |
-1.94% |
0.02% |
2.06% |
3.51% |
Search Nearby
Search for investment properties nearby:
Full Report - FREE
In order to view the full investment report, please login or provide your contact information for this individual report.
After providing details, you will be receive a link to your full investment report by e-mail. Seven (7) reports per week can be requested per customer. The URL of that page is your unique URL. If you do not receive your report, please check your SPAM box and enable e-mails from no-reply@krunching.com.
You will be able to view the updating investment report for the next three months each time you revisit Krunching.com or by clicking the link in the email.
