Unlock all features! Tap here to upgrade
14929 Whitfield Ave, Pacific Palisades, CA 90272
3 beds • 2 baths • 1815 sqft
$2,789,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -24.48% first-year return on $586k initial cash invested.
-24.48%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$7,649
Rent
-$11,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2790k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$586k
Downpayment
20%
$558k
Closing costs
1%
$27,896
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,649
Total Expenses
$19,599
Mortgage P&I
180%
$13,774
Property Taxes
36%
$2,787
Home Insurance
14%
$1,050
HOA
0%
$0
Property Management
10%
$765
CapEx
5%
$382
Vacancy
6%
$459
Maintenance
5%
$382
Other
0%
$0