Unlock all features! Tap here to upgrade
17540 Cameron Ln Unit 102, Huntington Beach, CA 92647
3 beds • 4 baths • 1454 sqft
$999,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.43% first-year return on $228k initial cash invested.
-12.43%
Cash On Cash
4.16%
Cap Rate
0.63
DSCR
$7,232
Rent
-$2,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,232 income − $9,592 expenses = $2,360 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,232
Total Expenses
$9,592
Mortgage P&I
77%
$5,536
Property Taxes
12%
$882
Home Insurance
5%
$350
HOA
5%
$365
Property Management
12%
$868
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$796