Unlock all features! Tap here to upgrade
17573 Santa Cristobal St, Fountain Valley, CA 92708
3 beds • 3 baths • 1895 sqft
$1,488,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.65% first-year return on $330k initial cash invested.
-12.65%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$7,014
Rent
-$3,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,014 income − $10,497 expenses = $3,483 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$330k
Downpayment
20%
$298k
Closing costs
1%
$14,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,014
Total Expenses
$10,497
Mortgage P&I
106%
$7,458
Property Taxes
2%
$132
Home Insurance
7%
$521
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$210
Maintenance
4%
$281
Other
11%
$772