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 Long-Term investment with a projected -28.32% first-year return on $483k initial cash invested.
-28.32%
Cash On Cash
0.81%
Cap Rate
0.12
DSCR
$6,540
Rent
-$11,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,540 income − $17,934 expenses = $11,394 out of pocket
Investment Breakdown
|
Purchase Price
$2299k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$460k
Closing costs
1%
$22,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,540
Total Expenses
$17,934
Mortgage P&I
193%
$12,617
Property Taxes
34%
$2,242
Home Insurance
12%
$805
HOA
9%
$570
Property Management
10%
$654
CapEx
5%
$327
Vacancy
6%
$392
Maintenance
5%
$327
Other
0%
$0