Unlock all features! Tap here to upgrade
16931 Fairfield Cir, Huntington Beach, CA 92649
3 beds • 4 baths • 2727 sqft
$2,475,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -24.02% first-year return on $538k initial cash invested.
-24.02%
Cash On Cash
1.7%
Cap Rate
0.25
DSCR
$9,354
Rent
-$10,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,354 income − $20,116 expenses = $10,762 out of pocket
Investment Breakdown
|
Purchase Price
$2475k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$538k
Downpayment
20%
$495k
Closing costs
1%
$24,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,354
Total Expenses
$20,116
Mortgage P&I
148%
$13,884
Property Taxes
23%
$2,186
Home Insurance
9%
$866
HOA
0%
$0
Property Management
12%
$1,122
CapEx
4%
$374
Vacancy
3%
$281
Maintenance
4%
$374
Other
11%
$1,029