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 Mid-Term investment with a projected -12.21% first-year return on $356k initial cash invested.
-12.21%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$9,584
Rent
-$3,622
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
$356k
Downpayment
20%
$322k
Closing costs
1%
$16,097
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,584
Total Expenses
$13,206
Mortgage P&I
83%
$7,924
Property Taxes
9%
$859
Home Insurance
8%
$735
HOA
4%
$430
Property Management
12%
$1,150
CapEx
4%
$383
Vacancy
3%
$288
Maintenance
4%
$383
Other
11%
$1,054