Unlock all features! Tap here to upgrade
2411 Benedict Canyon Dr, Beverly Hills, CA 90210
3 beds • 4 baths • 3258 sqft
$2,651,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.25% first-year return on $557k initial cash invested.
-22.25%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$8,357
Rent
-$10,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,357 income − $18,680 expenses = $10,323 out of pocket
Investment Breakdown
|
Purchase Price
$2651k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$530k
Closing costs
1%
$26,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,357
Total Expenses
$18,680
Mortgage P&I
157%
$13,112
Property Taxes
26%
$2,171
Home Insurance
15%
$1,224
HOA
0%
$0
Property Management
10%
$836
CapEx
5%
$418
Vacancy
6%
$501
Maintenance
5%
$418
Other
0%
$0