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 Mid-Term investment with a projected -12.25% first-year return on $291k initial cash invested.
-12.25%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$8,094
Rent
-$2,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,094 income − $11,062 expenses = $2,968 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,985
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,094
Total Expenses
$11,062
Mortgage P&I
81%
$6,569
Property Taxes
8%
$659
Home Insurance
6%
$481
HOA
7%
$601
Property Management
12%
$971
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$890