Back to results
11945 Japatul
Single Family Cash-flow positiveWithin your budget

11945 Japatul

11945 Japatul, Apple Valley, CA

2 beds 1 baths 1,329 sqft

Incredible views and endless possibilities! Discover the potential at 11945 Japatul Rd in Apple Valley, featuring flat, usable land and beautiful views that make this property stand out. An exciting opportunity for investors or buyers looking for space to bring their vision to life. An existing single-family residence is on the property; however, the property is being sold for land value only. Bring your ideas and explore the possibilities!

List price

$150,000

Est. monthly rent

$1,800

DSCR1.60×

Lender minimum: 1.25×

Monthly cash flow

$471

Cash-on-cash return

12.55%

Down payment (25%)$37,500
Closing costs (5%)$7,500
Total cash needed$45,000
Loan amount (75%)$112,500
Monthly mortgage (7.50%, 30yr)$787
Annual property taxes$1,875
Insurance, vacancy, mgmt.$4,638
Net operating income (yr)$15,087
Gross yield14.40%

Not a lender — disclosure

DSCR Property Finder is not a lender and does not make loans or credit decisions. We are an informational platform that helps real-estate investors evaluate properties and connect with independent DSCR lenders. All loan terms, interest rates, down-payment requirements, and approvals are determined solely by the lender. Figures shown on this site are estimates for illustration only and are not a commitment to lend. When you request pre-approval, we will connect you with a licensed lender who will contact you directly to start the process. Consult a licensed lender for actual terms.