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 Long-Term investment with a projected -17.86% first-year return on $312k initial cash invested.
-17.86%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$4,676
Rent
-$4,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $9,328 expenses = $4,652 out of pocket
Investment Breakdown
|
Purchase Price
$1488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$312k
Downpayment
20%
$298k
Closing costs
1%
$14,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,676
Total Expenses
$9,328
Mortgage P&I
160%
$7,458
Property Taxes
3%
$132
Home Insurance
11%
$521
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0