Unlock all features! Tap here to upgrade
19532 Independence Ln, Huntington Beach, CA 92646
3 beds • 2 baths • 1626 sqft
$1,269,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.87% first-year return on $284k initial cash invested.
-6.87%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$8,224
Rent
-$1,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,224 income − $9,852 expenses = $1,628 out of pocket
Investment Breakdown
|
Purchase Price
$1269k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$254k
Closing costs
1%
$12,690
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,224
Total Expenses
$9,852
Mortgage P&I
79%
$6,491
Property Taxes
1%
$120
Home Insurance
5%
$444
HOA
0%
$0
Property Management
12%
$987
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$905