336 Calle De Andalucia, Redondo Beach, CA 90277
3 beds • 2 baths • 1600 sqft
$2,022,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -19.2% first-year return on $443k initial cash invested.
-19.2%
Cash On Cash
2.6%
Cap Rate
0.4
DSCR
$10,588
Rent
-$7,084
Cashflow
Cash Flow
$10,588 income − $17,672 expenses = $7,084 out of pocket
Investment Breakdown
|
Purchase Price
$2023k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$405k
Closing costs
1%
$20,225
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,588
Total Expenses
$17,672
Mortgage P&I
104%
$11,050
Property Taxes
21%
$2,227
Home Insurance
7%
$793
HOA
0%
$0
Property Management
12%
$1,271
CapEx
4%
$424
Vacancy
3%
$318
Maintenance
4%
$424
Other
11%
$1,165