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 Long-Term investment with a projected -17.25% first-year return on $226k initial cash invested.
-17.25%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$4,122
Rent
-$3,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $7,368 expenses = $3,246 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,122
Total Expenses
$7,368
Mortgage P&I
131%
$5,386
Property Taxes
13%
$535
Home Insurance
9%
$376
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0