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 Long-Term investment with a projected -25% first-year return on $425k initial cash invested.
-25%
Cash On Cash
1.52%
Cap Rate
0.23
DSCR
$7,059
Rent
-$8,847
Cashflow
Cash Flow
$7,059 income − $15,906 expenses = $8,847 out of pocket
Investment Breakdown
|
Purchase Price
$2023k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$425k
Downpayment
20%
$405k
Closing costs
1%
$20,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,059
Total Expenses
$15,906
Mortgage P&I
157%
$11,050
Property Taxes
32%
$2,227
Home Insurance
11%
$793
HOA
0%
$0
Property Management
10%
$706
CapEx
5%
$353
Vacancy
6%
$424
Maintenance
5%
$353
Other
0%
$0