Unlock all features! Tap here to upgrade
130 W Avenida San Antonio, San Clemente, CA 92672
3 beds • 3 baths • 2200 sqft
$2,531,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.09% first-year return on $532k initial cash invested.
-20.09%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$7,646
Rent
-$8,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2531k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$532k
Downpayment
20%
$506k
Closing costs
1%
$25,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,646
Total Expenses
$16,544
Mortgage P&I
164%
$12,556
Property Taxes
14%
$1,092
Home Insurance
12%
$908
HOA
0%
$0
Property Management
10%
$765
CapEx
5%
$382
Vacancy
6%
$459
Maintenance
5%
$382
Other
0%
$0