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 Airbnb investment with a projected -22.06% first-year return on $330k initial cash invested.
-22.06%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,917
Rent
-$6,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,917 income − $9,992 expenses = $6,075 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
$3,917
Total Expenses
$9,992
Mortgage P&I
190%
$7,458
Property Taxes
3%
$132
Home Insurance
13%
$521
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$979