3588 Mandeville Canyon Rd, Los Angeles, CA 90049
3 beds • 3 baths • 2104 sqft
$2,920,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.96% first-year return on $613k initial cash invested.
-20.96%
Cash On Cash
2.09%
Cap Rate
0.33
DSCR
$9,818
Rent
-$10,710
Cashflow
Cash Flow
$9,818 income − $20,528 expenses = $10,710 out of pocket
Investment Breakdown
|
Purchase Price
$2920k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$613k
Downpayment
20%
$584k
Closing costs
1%
$29,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,818
Total Expenses
$20,528
Mortgage P&I
156%
$15,309
Property Taxes
20%
$1,966
Home Insurance
7%
$700
HOA
0%
$0
Property Management
10%
$982
CapEx
5%
$491
Vacancy
6%
$589
Maintenance
5%
$491
Other
0%
$0