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 Mid-Term investment with a projected -19.95% first-year return on $604k initial cash invested.
-19.95%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$11,474
Rent
-$10,038
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
$604k
Downpayment
20%
$558k
Closing costs
1%
$27,896
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,474
Total Expenses
$21,512
Mortgage P&I
120%
$13,774
Property Taxes
24%
$2,787
Home Insurance
9%
$1,050
HOA
0%
$0
Property Management
12%
$1,377
CapEx
4%
$459
Vacancy
3%
$344
Maintenance
4%
$459
Other
11%
$1,262