10025 Topanga Canyon Blvd Unit 108, Chatsworth, CA 91311
3 beds • 3 baths • 1748 sqft
$787,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.47% first-year return on $183k initial cash invested.
-11.47%
Cash On Cash
4.27%
Cap Rate
0.65
DSCR
$5,661
Rent
-$1,752
Cashflow
Cash Flow
$5,661 income − $7,413 expenses = $1,752 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,871
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,661
Total Expenses
$7,413
Mortgage P&I
76%
$4,324
Property Taxes
14%
$782
Home Insurance
5%
$278
HOA
2%
$105
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623