Unlock all features! Tap here to upgrade
13083 Caminito Pointe Del Mar, Del Mar, CA 92014
3 beds • 3 baths • 2150 sqft
$2,299,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -23.38% first-year return on $501k initial cash invested.
-23.38%
Cash On Cash
1.7%
Cap Rate
0.26
DSCR
$9,810
Rent
-$9,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,810 income − $19,568 expenses = $9,758 out of pocket
Investment Breakdown
|
Purchase Price
$2299k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$501k
Downpayment
20%
$460k
Closing costs
1%
$22,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,810
Total Expenses
$19,568
Mortgage P&I
129%
$12,617
Property Taxes
23%
$2,242
Home Insurance
8%
$805
HOA
6%
$570
Property Management
12%
$1,177
CapEx
4%
$392
Vacancy
3%
$294
Maintenance
4%
$392
Other
11%
$1,079