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 Mid-Term investment with a projected -12.27% first-year return on $503k initial cash invested.
-12.27%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$11,870
Rent
-$5,144
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
$503k
Downpayment
20%
$462k
Closing costs
1%
$23,095
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,870
Total Expenses
$17,014
Mortgage P&I
97%
$11,548
Property Taxes
5%
$590
Home Insurance
7%
$840
HOA
0%
$0
Property Management
12%
$1,424
CapEx
4%
$475
Vacancy
3%
$356
Maintenance
4%
$475
Other
11%
$1,306