Unlock all features! Tap here to upgrade
32133 Harborview Ln, Westlake Village, CA 91361
3 beds • 3 baths • 1961 sqft
$1,609,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.53% first-year return on $338k initial cash invested.
-18.53%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$6,389
Rent
-$5,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1610k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$322k
Closing costs
1%
$16,097
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,389
Total Expenses
$11,608
Mortgage P&I
124%
$7,924
Property Taxes
13%
$859
Home Insurance
12%
$735
HOA
7%
$430
Property Management
10%
$639
CapEx
5%
$319
Vacancy
6%
$383
Maintenance
5%
$319
Other
0%
$0