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 Mid-Term investment with a projected -15.01% first-year return on $297k initial cash invested.
-15.01%
Cash On Cash
3.35%
Cap Rate
0.52
DSCR
$7,748
Rent
-$3,715
Cashflow
Cash Flow
$7,748 income − $11,463 expenses = $3,715 out of pocket
Investment Breakdown
|
Purchase Price
$1329k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,748
Total Expenses
$11,463
Mortgage P&I
92%
$7,116
Property Taxes
15%
$1,174
Home Insurance
6%
$465
HOA
1%
$74
Property Management
12%
$930
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852