Unlock all features! Tap here to upgrade
8232 Indianapolis Ave, Huntington Beach, CA 92646
3 beds • 2 baths • 1495 sqft
$1,435,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.42% first-year return on $301k initial cash invested.
-16.42%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$5,094
Rent
-$4,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,094 income − $9,217 expenses = $4,123 out of pocket
Investment Breakdown
|
Purchase Price
$1435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$287k
Closing costs
1%
$14,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,094
Total Expenses
$9,217
Mortgage P&I
143%
$7,268
Property Taxes
2%
$117
Home Insurance
10%
$507
HOA
0%
$0
Property Management
10%
$509
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0