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 Long-Term investment with a projected -20.33% first-year return on $502k initial cash invested.
-20.33%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$7,234
Rent
-$8,507
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
$502k
Downpayment
20%
$478k
Closing costs
1%
$23,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,234
Total Expenses
$15,741
Mortgage P&I
165%
$11,960
Property Taxes
16%
$1,152
Home Insurance
9%
$623
HOA
2%
$125
Property Management
10%
$723
CapEx
5%
$362
Vacancy
6%
$434
Maintenance
5%
$362
Other
0%
$0