Investment Calculator
Analyze financial metrics for each development scenario at 17215 Copper Hill Dr
Select Scenario
Financing Parameters
25% ($300,000)
6.5%
30 years
5%
3%
Annual NOI
$70,395
Cap Rate
2.89%
Cash-on-Cash
0.71%
DSCR
1.03
Income & Expense Analysis
Income
Monthly Rent$9,500
Annual Gross Rent$114,000
Effective Gross Income$108,300
Expenses
Operating Expenses (35%)$37,905
Annual Debt Service$68,263
Monthly Mortgage$5,689
Annual Cash Flow
$2,132
Monthly Cash Flow
$178
5-Year Projection
| Year | Property Value | Equity | Cumulative Cash Flow |
|---|---|---|---|
| Year 1 | $2,420,500 | $1,523,429 | $2,132 |
| Year 2 | $2,493,115 | $1,598,973 | $4,263 |
| Year 3 | $2,567,908 | $1,676,695 | $6,395 |
| Year 4 | $2,644,946 | $1,756,662 | $8,527 |
| Year 5 | $2,724,294 | $1,838,939 | $10,658 |
Scenario Comparison
| Scenario | Total Cost | Monthly Rent | Annual NOI | Cap Rate |
|---|---|---|---|---|
As-Is / Hold | $1,250,000 | $4,367 | $17,858 | 1.43% |
Full Renovation + ADU | $2,357,823 | $8,700 | $58,954 | 2.5% |
Renovation + ADU + JADU | $2,432,823 | $9,500 | $65,119 | 2.68% |
SB 9 Lot Split | $2,723,428 | $10,000 | $64,230 | 2.36% |