Unlock all features! Tap here to upgrade
8204 Constantine Dr, Huntington Beach, CA 92646
3 beds • 3 baths • 2132 sqft
$1,508,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $335k initial cash invested.
-14.36%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$7,984
Rent
-$4,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,984 income − $11,991 expenses = $4,007 out of pocket
Investment Breakdown
|
Purchase Price
$1509k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$302k
Closing costs
1%
$15,088
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,984
Total Expenses
$11,991
Mortgage P&I
95%
$7,616
Property Taxes
12%
$934
Home Insurance
7%
$542
HOA
2%
$185
Property Management
12%
$958
CapEx
4%
$319
Vacancy
3%
$240
Maintenance
4%
$319
Other
11%
$878