2076 E Stonesgate St, Westlake Village, CA 91361
3 beds • 2 baths • 1724 sqft
$1,099,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.21% first-year return on $231k initial cash invested.
-21.21%
Cash On Cash
2.2%
Cap Rate
0.34
DSCR
$4,752
Rent
-$4,080
Cashflow
Cash Flow
$4,752 income − $8,832 expenses = $4,080 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,752
Total Expenses
$8,832
Mortgage P&I
123%
$5,861
Property Taxes
26%
$1,257
Home Insurance
8%
$385
HOA
2%
$93
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0