Unlock all features! Tap here to upgrade
32458 Saddle Mountain Dr, Westlake Village, CA 91361
3 beds • 2 baths • 1786 sqft
$1,225,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.1% first-year return on $275k initial cash invested.
-16.1%
Cash On Cash
3.16%
Cap Rate
0.49
DSCR
$7,310
Rent
-$3,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,310 income − $11,004 expenses = $3,694 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,310
Total Expenses
$11,004
Mortgage P&I
91%
$6,626
Property Taxes
16%
$1,205
Home Insurance
6%
$429
HOA
4%
$260
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804