Unlock all features! Tap here to upgrade
1827 Port Westbourne Pl, Newport Beach, CA 92660
4 beds • 3 baths • 3115 sqft
$4,440,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -23.24% first-year return on $933k initial cash invested.
-23.24%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$12,500
Rent
-$18,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4441k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$933k
Downpayment
20%
$888k
Closing costs
1%
$44,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$12,500
Total Expenses
$30,563
Mortgage P&I
181%
$22,580
Property Taxes
20%
$2,500
Home Insurance
17%
$2,098
HOA
1%
$135
Property Management
10%
$1,250
CapEx
5%
$625
Vacancy
6%
$750
Maintenance
5%
$625
Other
0%
$0