Unlock all features! Tap here to upgrade
8884 Thames River Ave, Fountain Valley, CA 92708
3 beds • 2 baths • 1539 sqft
$1,295,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.97% first-year return on $272k initial cash invested.
-22.97%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$4,312
Rent
-$5,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,312 income − $9,518 expenses = $5,206 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,312
Total Expenses
$9,518
Mortgage P&I
156%
$6,713
Property Taxes
27%
$1,144
Home Insurance
11%
$453
HOA
2%
$86
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0