Unlock all features! Tap here to upgrade
3675 Ventura Canyon Ave, Sherman Oaks, CA 91423
3 beds • 3 baths • 2058 sqft
$2,197,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $480k initial cash invested.
-15.07%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$11,906
Rent
-$6,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,906 income − $17,926 expenses = $6,020 out of pocket
Investment Breakdown
|
Purchase Price
$2198k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$440k
Closing costs
1%
$21,977
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,906
Total Expenses
$17,926
Mortgage P&I
92%
$10,904
Property Taxes
18%
$2,187
Home Insurance
7%
$787
HOA
0%
$0
Property Management
12%
$1,429
CapEx
4%
$476
Vacancy
3%
$357
Maintenance
4%
$476
Other
11%
$1,310