Unlock all features! Tap here to upgrade
21081 White Horse Ln, Huntington Beach, CA 92646
3 beds • 2 baths • 1285 sqft
$1,199,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.7% first-year return on $270k initial cash invested.
-4.7%
Cash On Cash
5.4%
Cap Rate
0.88
DSCR
$8,484
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,484 income − $9,541 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,484
Total Expenses
$9,541
Mortgage P&I
72%
$6,117
Property Taxes
1%
$120
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$1,018
CapEx
4%
$339
Vacancy
3%
$255
Maintenance
4%
$339
Other
11%
$933