127 Springfield Ave, Huntington Beach, CA 92648
3 beds • 3 baths • 1816 sqft
$1,900,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -28.2% first-year return on $399k initial cash invested.
-28.2%
Cash On Cash
0.67%
Cap Rate
0.1
DSCR
$4,310
Rent
-$9,376
Cashflow
Cash Flow
$4,310 income − $13,686 expenses = $9,376 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,310
Total Expenses
$13,686
Mortgage P&I
237%
$10,221
Property Taxes
39%
$1,678
Home Insurance
15%
$665
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0