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 Mid-Term investment with a projected -12.87% first-year return on $256k initial cash invested.
-12.87%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$6,250
Rent
-$2,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,250 income − $8,994 expenses = $2,744 out of pocket
Investment Breakdown
|
Purchase Price
$1133k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,328
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,250
Total Expenses
$8,994
Mortgage P&I
90%
$5,632
Property Taxes
13%
$834
Home Insurance
6%
$402
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688