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 Long-Term investment with a projected -22.91% first-year return on $223k initial cash invested.
-22.91%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$3,310
Rent
-$4,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,310 income − $7,563 expenses = $4,253 out of pocket
Investment Breakdown
|
Purchase Price
$1061k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,310
Total Expenses
$7,563
Mortgage P&I
162%
$5,368
Property Taxes
29%
$965
Home Insurance
11%
$368
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0