Unlock all features! Tap here to upgrade
17126 San Fernando Mission Blvd, Granada Hills, CA 91344
4 beds • 3 baths • 1607 sqft
$950,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.42% first-year return on $224k initial cash invested.
-11.42%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$6,156
Rent
-$2,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$951k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$190k
Closing costs
1%
$9,509
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,156
Total Expenses
$8,284
Mortgage P&I
76%
$4,653
Property Taxes
6%
$345
Home Insurance
5%
$332
HOA
0%
$0
Property Management
15%
$923
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,539
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Northridge | $5,420 | $297 | 4 | 3 | 1.05 mi |
Poolside Getaway Vacation Home | $7,355 | $403 | 4 | 3 | 1.55 mi |
Los Angeles Porter Ranch, POOL-Bar-Playground-Pets | $6,315 | $346 | 4 | 3 | 1.99 mi |
Luxury 4BR Family Escape • EV Charger • Yard | $6,661 | $365 | 4 | 3 | 2.27 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality