Unlock all features! Tap here to upgrade
129 N Crescent Heights Blvd, Los Angeles, CA 90048
3 beds • 3 baths • 2075 sqft
$2,531,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.42% first-year return on $550k initial cash invested.
-18.42%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$11,090
Rent
-$8,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2531k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$550k
Downpayment
20%
$506k
Closing costs
1%
$25,313
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,090
Total Expenses
$19,524
Mortgage P&I
113%
$12,507
Property Taxes
21%
$2,335
Home Insurance
8%
$910
HOA
0%
$0
Property Management
12%
$1,331
CapEx
4%
$444
Vacancy
3%
$333
Maintenance
4%
$444
Other
11%
$1,220