Unlock all features! Tap here to upgrade
2836 E Great Smokey Ct, Westlake Village, CA 91362
3 beds • 2 baths • 1462 sqft
$1,380,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $308k initial cash invested.
-13.26%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$7,418
Rent
-$3,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$276k
Closing costs
1%
$13,803
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,418
Total Expenses
$10,820
Mortgage P&I
93%
$6,909
Property Taxes
12%
$877
Home Insurance
7%
$508
HOA
0%
$3
Property Management
12%
$890
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$816