Unlock all features! Tap here to upgrade
2073 Hidden Valley Canyon Rd, Laguna Beach, CA 92651
3 beds • 3 baths • 1774 sqft
$2,391,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.46% first-year return on $520k initial cash invested.
-15.46%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$10,851
Rent
-$6,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$520k
Downpayment
20%
$478k
Closing costs
1%
$23,910
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,851
Total Expenses
$17,550
Mortgage P&I
110%
$11,960
Property Taxes
11%
$1,152
Home Insurance
6%
$623
HOA
1%
$125
Property Management
12%
$1,302
CapEx
4%
$434
Vacancy
3%
$326
Maintenance
4%
$434
Other
11%
$1,194