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 Long-Term investment with a projected -23.3% first-year return on $420k initial cash invested.
-23.3%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$6,697
Rent
-$8,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,697 income − $14,852 expenses = $8,155 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,697
Total Expenses
$14,852
Mortgage P&I
156%
$10,443
Property Taxes
29%
$1,967
Home Insurance
10%
$700
HOA
0%
$0
Property Management
10%
$670
CapEx
5%
$335
Vacancy
6%
$402
Maintenance
5%
$335
Other
0%
$0