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 -21.78% first-year return on $330k initial cash invested.
-21.78%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$4,065
Rent
-$5,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,065 income − $10,063 expenses = $5,998 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
$4,065
Total Expenses
$10,063
Mortgage P&I
183%
$7,458
Property Taxes
3%
$132
Home Insurance
13%
$521
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016