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 Mid-Term investment with a projected -24.44% first-year return on $238k initial cash invested.
-24.44%
Cash On Cash
1.22%
Cap Rate
0.18
DSCR
$3,436
Rent
-$4,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $8,284 expenses = $4,848 out of pocket
Investment Breakdown
|
Purchase Price
$1048k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,479
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$8,284
Mortgage P&I
168%
$5,779
Property Taxes
28%
$953
Home Insurance
11%
$385
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378