Unlock all features! Tap here to upgrade
11770 Pacific Coast Hwy APT P, Malibu, CA 90265
3 beds • 4 baths • 1883 sqft
$3,783,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -27.11% first-year return on $795k initial cash invested.
-27.11%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$7,332
Rent
-$17,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3784k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$795k
Downpayment
20%
$757k
Closing costs
1%
$37,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,332
Total Expenses
$25,284
Mortgage P&I
256%
$18,743
Property Taxes
34%
$2,501
Home Insurance
16%
$1,208
HOA
13%
$925
Property Management
10%
$733
CapEx
5%
$367
Vacancy
6%
$440
Maintenance
5%
$367
Other
0%
$0