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 -23.4% first-year return on $330k initial cash invested.
-23.4%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$3,204
Rent
-$6,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $9,649 expenses = $6,445 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
$3,204
Total Expenses
$9,649
Mortgage P&I
233%
$7,458
Property Taxes
4%
$132
Home Insurance
16%
$521
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801