Unlock all features! Tap here to upgrade
1251 Beech Hill Ave, Hacienda Heights, CA 91745
3 beds • 3 baths • 2018 sqft
$1,132,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.09% first-year return on $238k initial cash invested.
-19.09%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$4,167
Rent
-$3,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $7,951 expenses = $3,784 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$227k
Closing costs
1%
$11,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,167
Total Expenses
$7,951
Mortgage P&I
135%
$5,632
Property Taxes
20%
$834
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0