FOR_SALERisky Deal123 days on market
6080 Cape Cod Ln #54
6080 Cape Cod Ln #54, Yorba Linda, CA 92887, Yorba Linda, CA 92887
6080 Cape Cod Ln #54, Yorba Linda, CA 92887
Loc: Yorba Linda, CA
Days Listed
123
Tax Assessed
$539k
Zestimate®
$645k
Market Rate
Lot Size
2.90 acres
Rent Estimate
$3,561/mo
Est. Cash Flow base
Type
condo
More Than Just a Property
We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.
4.9
Safety Score
A+
Schools
Property Overview
A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.
Features & Amenities
Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit
Haven AI Verdict
Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.81%
Total ROI
13.7%
Cash Flow
$-679/mo
DSCR
0.79
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
Institutional Underwriting Ledger
Investment Numbers & Operating Model
Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.
Data Sources:MLS List Price: $649,999Rent Basis: Observed Comp Model ($3,561/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $325/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
3.84%
NOI: $24,963/yr
Cash-on-Cash Yield
-10.4%
On $149,500 invested
DSCR Ratio
0.62x
Negative debt coverage
5-Yr Leveraged ROI
+42.3%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (0.75% of basis)-$337/mo
Homeowner / Hazard Insurance-$325/mo
Vacancy Reserve (5% of rent)-$178/mo
Repairs & Maintenance (10% of rent)-$356/mo
Property Management (8% of rent)-$285/mo
Total Pure Operating Expenses-$1,481/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,561/mo
Less: Operating Expenses-$1,481/mo
Net Operating Income (NOI)+$2,080/mo
Less: Debt Service (30yr @ 6.75%)-$3,373/mo
Net Cash Flow
$-1,292/mo
$-15,509/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Yorba Linda.