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 Mid-Term investment with a projected -23.8% first-year return on $813k initial cash invested.
-23.8%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$10,998
Rent
-$16,119
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
$813k
Downpayment
20%
$757k
Closing costs
1%
$37,836
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,998
Total Expenses
$27,117
Mortgage P&I
170%
$18,743
Property Taxes
23%
$2,501
Home Insurance
11%
$1,208
HOA
8%
$925
Property Management
12%
$1,320
CapEx
4%
$440
Vacancy
3%
$330
Maintenance
4%
$440
Other
11%
$1,210