Unlock all features! Tap here to upgrade
365 W Sierra Madre Blvd, Sierra Madre, CA 91024
3 beds • 2 baths • 1352 sqft
$1,075,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.9% first-year return on $244k initial cash invested.
-10.9%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$6,183
Rent
-$2,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,183 income − $8,398 expenses = $2,215 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,183
Total Expenses
$8,398
Mortgage P&I
87%
$5,386
Property Taxes
9%
$535
Home Insurance
6%
$376
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680