Unlock all features! Tap here to upgrade
3634 Mandeville Canyon Rd, Los Angeles, CA 90049
3 beds • 2 baths • 1777 sqft
$1,922,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.74% first-year return on $422k initial cash invested.
-13.74%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$11,457
Rent
-$4,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1923k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$385k
Closing costs
1%
$19,226
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,457
Total Expenses
$16,287
Mortgage P&I
84%
$9,576
Property Taxes
19%
$2,135
Home Insurance
6%
$681
HOA
0%
$0
Property Management
12%
$1,375
CapEx
4%
$458
Vacancy
3%
$344
Maintenance
4%
$458
Other
11%
$1,260