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 Long-Term investment with a projected -22.92% first-year return on $257k initial cash invested.
-22.92%
Cash On Cash
1.92%
Cap Rate
0.3
DSCR
$4,873
Rent
-$4,914
Cashflow
Cash Flow
$4,873 income − $9,787 expenses = $4,914 out of pocket
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,873
Total Expenses
$9,787
Mortgage P&I
136%
$6,626
Property Taxes
25%
$1,205
Home Insurance
9%
$429
HOA
5%
$260
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0