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 Long-Term investment with a projected -22.59% first-year return on $432k initial cash invested.
-22.59%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$5,979
Rent
-$8,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,979 income − $14,115 expenses = $8,136 out of pocket
Investment Breakdown
|
Purchase Price
$2058k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$412k
Closing costs
1%
$20,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,979
Total Expenses
$14,115
Mortgage P&I
171%
$10,212
Property Taxes
29%
$1,719
Home Insurance
11%
$629
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0