717 Alameda De Las Pulgas, Redwood City, CA 94061
3 beds • 3 baths • 1660 sqft
$1,895,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.72% first-year return on $416k initial cash invested.
-18.72%
Cash On Cash
2.66%
Cap Rate
0.41
DSCR
$9,483
Rent
-$6,489
Cashflow
Cash Flow
$9,483 income − $15,972 expenses = $6,489 out of pocket
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,483
Total Expenses
$15,972
Mortgage P&I
109%
$10,317
Property Taxes
19%
$1,769
Home Insurance
7%
$663
HOA
0%
$0
Property Management
12%
$1,138
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,043