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 Long-Term investment with a projected -21.88% first-year return on $399k initial cash invested.
-21.88%
Cash On Cash
2.32%
Cap Rate
0.35
DSCR
$7,687
Rent
-$7,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,687 income − $14,958 expenses = $7,271 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,687
Total Expenses
$14,958
Mortgage P&I
137%
$10,554
Property Taxes
23%
$1,741
Home Insurance
9%
$665
HOA
0%
$0
Property Management
10%
$769
CapEx
5%
$384
Vacancy
6%
$461
Maintenance
5%
$384
Other
0%
$0