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 Mid-Term investment with a projected -17.19% first-year return on $575k initial cash invested.
-17.19%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$12,536
Rent
-$8,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,536 income − $20,768 expenses = $8,232 out of pocket
Investment Breakdown
|
Purchase Price
$2651k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$575k
Downpayment
20%
$530k
Closing costs
1%
$26,512
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,536
Total Expenses
$20,768
Mortgage P&I
105%
$13,112
Property Taxes
17%
$2,171
Home Insurance
10%
$1,224
HOA
0%
$0
Property Management
12%
$1,504
CapEx
4%
$501
Vacancy
3%
$376
Maintenance
4%
$501
Other
11%
$1,379