Unlock all features! Tap here to upgrade
3076 Strawberry Hill Rd, Pebble Beach, CA 93953
3 beds • 3 baths • 2654 sqft
$1,899,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.4% first-year return on $417k initial cash invested.
-15.4%
Cash On Cash
3.58%
Cap Rate
0.54
DSCR
$11,530
Rent
-$5,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,530 income − $16,880 expenses = $5,350 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,530
Total Expenses
$16,880
Mortgage P&I
92%
$10,554
Property Taxes
15%
$1,741
Home Insurance
6%
$665
HOA
0%
$0
Property Management
12%
$1,384
CapEx
4%
$461
Vacancy
3%
$346
Maintenance
4%
$461
Other
11%
$1,268