Unlock all features! Tap here to upgrade
19712 Sacramento Ln, Huntington Beach, CA 92646
3 beds • 2 baths • 1557 sqft
$1,400,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.8% first-year return on $294k initial cash invested.
-21.8%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$4,921
Rent
-$5,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,921 income − $10,263 expenses = $5,342 out of pocket
Investment Breakdown
|
Purchase Price
$1400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$14,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,921
Total Expenses
$10,263
Mortgage P&I
147%
$7,257
Property Taxes
25%
$1,237
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0