Unlock all features! Tap here to upgrade
1200 Orange Grove Ave, South Pasadena, CA 91030
3 beds • 2 baths • 1836 sqft
$2,058,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.7% first-year return on $450k initial cash invested.
-17.7%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$8,968
Rent
-$6,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,968 income − $15,609 expenses = $6,641 out of pocket
Investment Breakdown
|
Purchase Price
$2058k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$412k
Closing costs
1%
$20,582
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,968
Total Expenses
$15,609
Mortgage P&I
114%
$10,212
Property Taxes
19%
$1,719
Home Insurance
7%
$629
HOA
0%
$0
Property Management
12%
$1,076
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$986