Unlock all features! Tap here to upgrade
19532 Sandcastle Ln, Huntington Beach, CA 92648
3 beds • 3 baths • 1728 sqft
$1,298,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -19% first-year return on $273k initial cash invested.
-19%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$5,396
Rent
-$4,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,396 income − $9,714 expenses = $4,318 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,396
Total Expenses
$9,714
Mortgage P&I
122%
$6,569
Property Taxes
12%
$659
Home Insurance
9%
$481
HOA
11%
$601
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0