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 Long-Term investment with a projected -10.59% first-year return on $200k initial cash invested.
-10.59%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$4,820
Rent
-$1,763
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
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,820
Total Expenses
$6,583
Mortgage P&I
97%
$4,653
Property Taxes
7%
$345
Home Insurance
7%
$332
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10915 Whitaker Ave, Granada Hills, CA 91344 | $3,795 | 4 | 3 | 1765 | 0.4 mi |
10418 Gothic Ave, Granada Hills, CA 91344 | $4,900 | 4 | 3 | 1826 | 1.3 mi |
11665 Babbitt Ave, Granada Hills, CA 91344 | $5,500 | 4 | 3 | 1913 | 0.8 mi |
16701 Kalisher St, Granada Hills, CA 91344 | $5,300 | 4 | 3.5 | 1800 | 0.7 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 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