Unlock all features! Tap here to upgrade
3542 N Avenida Montuoso, Thousand Oaks, CA 91362
4 beds • 3 baths • 2674 sqft
$1,546,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.84% first-year return on $325k initial cash invested.
-17.84%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$6,120
Rent
-$4,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1546k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$309k
Closing costs
1%
$15,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,120
Total Expenses
$10,948
Mortgage P&I
127%
$7,800
Property Taxes
18%
$1,119
Home Insurance
7%
$438
HOA
0%
$0
Property Management
10%
$612
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2987 Eagles Claw Ave, Thousand Oaks, CA 91362 | $4,995 | 4 | 3 | 2632 | 0.7 mi |
2938 Arbella Ln, Thousand Oaks, CA 91362 | $5,650 | 4 | 3 | 2632 | 0.7 mi |
3185 White Cedar Pl, Thousand Oaks, CA 91362 | $5,000 | 4 | 3 | 2670 | 1 mi |
2942 Eagles Claw Ave, Thousand Oaks, CA 91362 | $6,300 | 4 | 3 | 2632 | 0.7 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality