Unlock all features! Tap here to upgrade
17571 Wrightwood Ln, Huntington Beach, CA 92649
4 beds • 2 baths • 1819 sqft
$1,238,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.98% first-year return on $260k initial cash invested.
-15.98%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$5,080
Rent
-$3,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$248k
Closing costs
1%
$12,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,080
Total Expenses
$8,544
Mortgage P&I
123%
$6,243
Property Taxes
11%
$544
Home Insurance
9%
$436
HOA
0%
$0
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17761 Quintana Ln, Huntington Beach, CA 92647 | $5,200 | 4 | 2 | 1776 | 0.7 mi |
16732 Busby Ln, Huntington Beach, CA 92647 | $4,500 | 4 | 2 | 1774 | 0.9 mi |
5901 Brannen Dr, Huntington Beach, CA 92649 | $4,250 | 4 | 2 | 1720 | 0.4 mi |
17651 Falkirk Ln, Huntington Beach, CA 92649 | $5,100 | 4 | 2 | 1717 | 0.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality