Unlock all features! Tap here to upgrade
10941 Peach Grove St, North Hollywood, CA 91601
3 beds • 2 baths • 2008 sqft
$1,299,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.27% first-year return on $273k initial cash invested.
-11.27%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$5,775
Rent
-$2,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,775
Total Expenses
$8,338
Mortgage P&I
109%
$6,285
Property Taxes
2%
$96
Home Insurance
8%
$455
HOA
0%
$0
Property Management
10%
$578
CapEx
5%
$289
Vacancy
6%
$346
Maintenance
5%
$289
Other
0%
$0