Unlock all features! Tap here to upgrade
1563 Sierra Madre Villa Ave, Pasadena, CA 91107
3 beds • 2 baths • 2227 sqft
$2,000,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.75% first-year return on $438k initial cash invested.
-17.75%
Cash On Cash
2.62%
Cap Rate
0.42
DSCR
$10,046
Rent
-$6,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,046 income − $16,526 expenses = $6,480 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,046
Total Expenses
$16,526
Mortgage P&I
104%
$10,443
Property Taxes
20%
$1,967
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,206
CapEx
4%
$402
Vacancy
3%
$301
Maintenance
4%
$402
Other
11%
$1,105