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 Mid-Term investment with a projected -17.08% first-year return on $290k initial cash invested.
-17.08%
Cash On Cash
2.64%
Cap Rate
0.42
DSCR
$6,468
Rent
-$4,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,468 income − $10,595 expenses = $4,127 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,468
Total Expenses
$10,595
Mortgage P&I
104%
$6,713
Property Taxes
18%
$1,144
Home Insurance
7%
$453
HOA
1%
$86
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711