Unlock all features! Tap here to upgrade
259 Quadro Vecchio Dr, Pacific Palisades, CA 90272
3 beds • 3 baths • 1970 sqft
$3,500,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.27% first-year return on $753k initial cash invested.
-18.27%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$11,912
Rent
-$11,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$753k
Downpayment
20%
$700k
Closing costs
1%
$35,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,912
Total Expenses
$23,375
Mortgage P&I
149%
$17,707
Property Taxes
2%
$195
Home Insurance
10%
$1,225
HOA
2%
$200
Property Management
12%
$1,429
CapEx
4%
$476
Vacancy
3%
$357
Maintenance
4%
$476
Other
11%
$1,310