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 Mid-Term investment with a projected -12.85% first-year return on $246k initial cash invested.
-12.85%
Cash On Cash
3.95%
Cap Rate
0.6
DSCR
$7,204
Rent
-$2,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,204 income − $9,839 expenses = $2,635 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,862
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,204
Total Expenses
$9,839
Mortgage P&I
82%
$5,924
Property Taxes
15%
$1,082
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792