Shevy Akason
949.769.1599
shevy@findmylandmark.com




Lake Elsinore Investment Analysis

 

29292 SANDPIPER Dr, Lake Elsinore  

Contact us

Cap rate=                      8%
Cash on cash return=     24%
Initial investment=         $34,000


Shevy Akason and Associates Principles:

1) Cap rate of 8%+ using todays numbers, and not less than 5.5% using worst case scenarios
2) We use 5% vacancy as todays baseline, and 10% vacancy to calculate worst case scenario
3) We use todays rental numbers to calculate expected rent and account for rental deprecation of 12.5% to account for worst case scenario
4) We use an interest rate of 5% for those that are buying as a primary residence and 6.5% for investors
5) We account for lost income in downpayment of 2%
6) We Calculate 1%/year of the purchase price for maintenance reserves

29292 SANDPIPER Dr, Lake Elsinore  

Based upon todays numbers= 8% cap rate, cash on cash return of 24%

Monthly Costs

HOA=               $156
Taxes=             $360 (Estimated)
Maintenance=   $141
Insurance=       $71
                       $728*12=             $8736*

*If you hire a property manager your expenses will be higher


oday's market rent= $1950*12=  $23,400-5% vacancy= $23400- $1170= $22,230

Today's Cap rate= $22,230-  $8736= $13,494/ $170,000= 8%

Total cost of ownership using IHB calculator= $1174.60*12= $14,095.2

 $22230 (Gross income)- $14,095.2 (total cost of ownership) = $8134.8/ $34,000(initial cash investment)= 24%

Contact us

Shevy Akason  Residential    
29292 SANDPIPER Dr    
Click for more pictures ... 
Lake Elsinore North (245)
Riverside County (RI)

Media: 1
 
 

Contact Information

This Report was created by:

Listing Activity


Contact us

free MLS search

Primary Residence loan at 5%

RentVsOwnulator?

Purchase Price $
Down Payment % $
Interest Rate %
Number of Years years
Mortgage $
Monthly Payment $
Property Tax % $
Special Taxes and Levies % $
Homeowners Insurance % $
Homeowners Association Fees $ $
Other (ex. Private Mortgage Ins) $ $
Maintenance and Replacement Reserves % $
Monthly Cash Cost $
Monthly Interest for 1st Payment $
Tax Savings (% of Interest and Property Tax) % $
Equity Hidden in Payment $
Lost Income to Down Payment % $

Total Cost of Ownership $

Investment property at 6.5%
RentVsOwnulator?

Purchase Price $
Down Payment % $
Interest Rate %
Number of Years years
Mortgage $
Monthly Payment $
Property Tax % $
Special Taxes and Levies % $
Homeowners Insurance % $
Homeowners Association Fees $ $
Other (ex. Private Mortgage Ins) $ $
Maintenance and Replacement Reserves % $
Monthly Cash Cost $
Monthly Interest for 1st Payment $
Tax Savings (% of Interest and Property Tax) % $
Equity Hidden in Payment $
Lost Income to Down Payment % $

Total Cost of Ownership $

Contact us

free MLS search

Comparative Market Analysis

 

Property Type:   Residential Lease       Status:   Active
Subject
Property
                   
# MLS# Type A/D Address City/ Area TGNO Trct/M Bed B t/f Stories Gar SqFt YBlt Lse Term List Price DOM
P677875  SFR  31 Via Scenica   LKEL/ 234  867A4  OTHR /1  3/3  2,580  2004  12  Months  $1,950 
MRM-T09017618  SFR  27 BELLA DONACI   LKEL/ 234  867A1  OTHR /  3/3  2,443  1994  12  Months  $2,000 
S544836  SFR  17311 Rodeo Rd   LKEL/ 241  896B6  CUST /0  2/2  1,900  1989  12  Months  $2,450  196 
P670881  SFR  15525 starview   LKEL/ 245  865E2  OTHR /0  3/3  2,499  2004  12  Months  $1,600  58 
MRM-T09004700  SFR  16506 MANGO Way   LKEL/ 245  867F1  OTHR /  3/3  1,725  1989    $1,700 
S563106  SFR  15471 Solstice Ct   LKEL/ 245  865F2  OTHR /2  2/2  2,232  2005  12  Months  $1,775  27 
MRM-T09014033  SFR  30523 AUDELO St   LKEL/ 245  865G4  OTHR /  2/2  10  1,600  1983  12  Months  $2,500 
Average 4     4 2,140   12   $1,996 58
Number of Properties: 7
Average ( ListPrice / SqFt ) : ( 1996 / 2140 ) = $ 0.93

 

 

Property Type:   Residential Lease       Status:   Leased

Subject
Property

#

MLS#

Type

A/D

Address

City/ Area

TGNO

Trct/M

Bed

B t/f

Stories

Gar

SqFt

YBlt

Lse

Term

Sold Price

SP/ SqFt

SP/LP

SP/OLP

Sold Date

DOM

S550391 

SFR 

45009 Cornelia Ct  

LKEL/ 234 

836D6 

OTHR /0 

2/2 

1,635 

2006 

Months 

$1,500 

$0.92 

100.00% 

100.00% 

11/15/2008 

11 

P637044 

SFR 

34281 Lupine Ct  

LKEL/ 234 

867F5 

OTHR /2 

2/2 

1,700 

2005 

12 

Months 

$1,550 

$0.91 

100.00% 

91.18% 

6/30/2008 

48 

MRM-Z08071585 

SFR 

34281 LUPINE Ct  

LKEL/ 234 

867F5 

OTHR / 

2/2 

1,667 

2005 

12 

Months 

$1,550 

$0.93 

100.00% 

91.18% 

(none) 

MRM-T08031103 

SFR 

11 BELLA ALIZA  

LKEL/ 234 

867A4 

OTHR / 

3/2 

2,062 

1994 

12 

Months 

$1,600 

$0.78 

100.00% 

94.12% 

(none) 

MRM-K08069465 

SFR 

7 PLAZA AVILA  

LKEL/ 234 

867A4 

OTHR / 

3/2 

2,580 

2004 

12 

Months 

$1,700 

$0.66 

100.00% 

91.89% 

(none) 

MRM-T08012379 

SFR 

31875 WILLOW WOOD Ct  

LKEL/ 234 

867C6 

OTHR / 

3/3 

2,310 

2003 

12 

Months 

$1,800 

$0.78 

100.28% 

96.00% 

(none) 

S536918 

SFR 

25 Del Santello  

LKEL/ 234 

867A3 

OTHR /0 

3/2 

2,153 

1996 

12 

Months 

$1,750 

$0.81 

83.33% 

83.33% 

8/01/2008 

44 

MRM-T08095310 

SFR 

32888 BRECHTEL St  

LKEL/ 239 

896G5 

OTHR / 

2/2 

1,760 

1981 

12 

Months 

$1,300 

$0.74 

100.00% 

100.00% 

(none) 

MRM-E08005733 

SFR 

33244 CHURCHILL St  

LKEL/ 241 

896C3 

OTHR / 

3/3 

1,800 

1975 

12 

Months 

$1,450 

$0.81 

96.67% 

96.67% 

(none) 

10 

MRM-T09005294 

SFR 

31 CORTE MADERA  

LKEL/ 241 

867A4 

OTHR / 

3/2 

2,330 

1991 

12 

Months 

$1,600 

$0.69 

91.43% 

91.43% 

(none) 

11 

MRM-T08064517 

SFR 

21032 CANYON RIDGE Dr  

LKEL/ 242 

867A5 

OTHR / 

2/2 

1,760 

2001 

12 

Months 

$1,600 

$0.91 

100.00% 

100.00% 

(none) 

12 

P647763 

SFR 

15146 Versailles St  

LKEL/ 243 

865G3 

CUST /1 

2/2 

1,732 

1996 

12 

Months 

$1,600 

$0.92 

96.97% 

91.43% 

9/01/2008 

24 

13 

S531976 

SFR 

407 N Langstaff St  

LKEL/ 244 

866E4 

CUST /A 

2/2 

1,600 

2005 

12 

Months 

$1,500 

$0.94 

88.24% 

88.24% 

6/04/2008 

28 

14 

MRM-T08130481 

SFR 

33340 BLANCHE St  

LKEL/ 245 

866A7 

OTHR / 

2/2 

2,089 

1987 

12 

Months 

$1,400 

$0.67 

100.00% 

80.00% 

(none) 

15 

MRM-K08121651 

SFR 

29043 STONERIDGE  

LKEL/ 245 

865G1 

OTHR / 

3/3 

1,996 

$1,450 

$0.73 

100.00% 

72.50% 

(none) 

16 

MRM-K08083971 

SFR 

30069 AUDELO St  

LKEL/ 245 

865G4 

OTHR / 

2/2 

2,074 

2002 

12 

Months 

$600 

$0.29 

37.50% 

31.58% 

(none) 

17 

S555303 

SFR 

15538 Starview St  

LKEL/ 245 

747G3 

OTHR /B 

2/2 

2,003 

2004 

12 

Months 

$1,750 

$0.87 

103.24% 

97.22% 

12/13/2008 

28 

18 

P617844 

SFR 

34179 Hillside Dr  

LKEL/ 245 

867E6 

OTHR /1 

3/ 

1,918 

2007 

12 

Months 

$1,700 

$0.89 

100.00% 

100.00% 

1/28/2008 

13 

19 

MRM-T08140220 

SFR 

32805 ROYAL OAK Ln  

LKEL/ 245 

896G4 

OTHR / 

3/2 

1,900 

1990 

12 

Months 

$1,700 

$0.89 

100.00% 

5.18% 

(none) 

20 

S536908 

SFR 

15471 SOLSTICE Ct  

lkel/ 245 

865e2 

OTHR /2 

2/2 

2,230 

2005 

Months 

$1,700 

$0.76 

97.14% 

91.89% 

8/01/2008 

19 

21 

MRM-H08085365 

SFR 

15471 SOLSTICE Ct  

LKEL/ 245 

865E2 

OTHR / 

2/2 

2,232 

2005 

12 

Months 

$1,700 

$0.76 

97.14% 

91.89% 

(none) 

22 

MRM-I08139381 

SFR 

15501 STARVIEW  

LKEL/ 245 

865F2 

OTHR / 

3/3 

2,595 

2004 

12 

Months 

$1,795 

$0.69 

100.00% 

100.00% 

(none) 

Average

4

2

2,006

12

$1,558

$0.79

95.09%

85.71%

27

Number of Properties: 22

Average ( SalePrice / SqFt ) : ( 1558 / 2006 ) = $ 0.78


Contact us

free MLS search

Shevy Akason and Associates
"We're not Just Real Estate agents, we're real estate consultants"
Shevy Akason | Realtor | Evergreen Realty
 Phone 949.769.1599 | Fax 949.753.0671
findmylandmark.com
The best business compliment that one can receive is a referral.