Unlock all features! Tap here to upgrade
11401 Garden Grove Blvd, Garden Grove, CA 92843
3 beds • 2 baths • 1680 sqft
$1,060,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.07% first-year return on $241k initial cash invested.
-17.07%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$4,965
Rent
-$3,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,965 income − $8,390 expenses = $3,425 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,606
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,965
Total Expenses
$8,390
Mortgage P&I
108%
$5,368
Property Taxes
19%
$965
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546