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 Mid-Term investment with a projected -13.94% first-year return on $249k initial cash invested.
-13.94%
Cash On Cash
3.55%
Cap Rate
0.56
DSCR
$7,128
Rent
-$2,891
Cashflow
Cash Flow
$7,128 income − $10,019 expenses = $2,891 out of pocket
Investment Breakdown
|
Purchase Price
$1099k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$10,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,128
Total Expenses
$10,019
Mortgage P&I
82%
$5,861
Property Taxes
18%
$1,257
Home Insurance
5%
$385
HOA
1%
$93
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784