Unlock all features! Tap here to upgrade
1015 S Pebble Beach Dr, Crescent City, CA 95531
3 beds • 2 baths • 1872 sqft
$1,047,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -29.57% first-year return on $220k initial cash invested.
-29.57%
Cash On Cash
0.54%
Cap Rate
0.08
DSCR
$2,291
Rent
-$5,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $7,713 expenses = $5,422 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,291
Total Expenses
$7,713
Mortgage P&I
252%
$5,779
Property Taxes
42%
$953
Home Insurance
17%
$385
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$137
Maintenance
5%
$115
Other
0%
$0