Unlock all features! Tap here to upgrade
22762 Avenue San Luis, Woodland Hills, CA 91364
3 beds • 3 baths • 2000 sqft
$1,086,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.18% first-year return on $228k initial cash invested.
-20.18%
Cash On Cash
2.57%
Cap Rate
0.39
DSCR
$4,803
Rent
-$3,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,803 income − $8,639 expenses = $3,836 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$217k
Closing costs
1%
$10,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,803
Total Expenses
$8,639
Mortgage P&I
123%
$5,924
Property Taxes
23%
$1,082
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0