18162 Santa Adela Cir, Fountain Valley, CA 92708
3 beds • 2 baths • 1539 sqft
$1,329,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.52% first-year return on $279k initial cash invested.
-21.52%
Cash On Cash
2.14%
Cap Rate
0.33
DSCR
$5,165
Rent
-$5,006
Cashflow
Cash Flow
$5,165 income − $10,171 expenses = $5,006 out of pocket
Investment Breakdown
|
Purchase Price
$1329k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$266k
Closing costs
1%
$13,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,165
Total Expenses
$10,171
Mortgage P&I
138%
$7,116
Property Taxes
23%
$1,174
Home Insurance
9%
$465
HOA
1%
$74
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0