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 Long-Term investment with a projected -21.96% first-year return on $735k initial cash invested.
-21.96%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$7,941
Rent
-$13,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,941 income − $21,391 expenses = $13,450 out of pocket
Investment Breakdown
|
Purchase Price
$3500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$735k
Downpayment
20%
$700k
Closing costs
1%
$35,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,941
Total Expenses
$21,391
Mortgage P&I
223%
$17,707
Property Taxes
2%
$195
Home Insurance
15%
$1,225
HOA
3%
$200
Property Management
10%
$794
CapEx
5%
$397
Vacancy
6%
$476
Maintenance
5%
$397
Other
0%
$0