Unlock all features! Tap here to upgrade
913 Chattanooga Ave, Pacific Palisades, CA 90272
3 beds • 2 baths • 1820 sqft
$2,309,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.62% first-year return on $485k initial cash invested.
-17.62%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$7,913
Rent
-$7,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$485k
Downpayment
20%
$462k
Closing costs
1%
$23,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,913
Total Expenses
$15,036
Mortgage P&I
146%
$11,548
Property Taxes
7%
$590
Home Insurance
11%
$840
HOA
0%
$0
Property Management
10%
$791
CapEx
5%
$396
Vacancy
6%
$475
Maintenance
5%
$396
Other
0%
$0