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 Long-Term investment with a projected -19.57% first-year return on $165k initial cash invested.
-19.57%
Cash On Cash
2.77%
Cap Rate
0.42
DSCR
$3,774
Rent
-$2,696
Cashflow
Cash Flow
$3,774 income − $6,470 expenses = $2,696 out of pocket
Investment Breakdown
|
Purchase Price
$787k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,774
Total Expenses
$6,470
Mortgage P&I
115%
$4,324
Property Taxes
21%
$782
Home Insurance
7%
$278
HOA
3%
$105
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0