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 Long-Term investment with a projected -20.81% first-year return on $462k initial cash invested.
-20.81%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$7,937
Rent
-$8,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,937 income − $15,942 expenses = $8,005 out of pocket
Investment Breakdown
|
Purchase Price
$2198k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$440k
Closing costs
1%
$21,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,937
Total Expenses
$15,942
Mortgage P&I
137%
$10,904
Property Taxes
28%
$2,187
Home Insurance
10%
$787
HOA
0%
$0
Property Management
10%
$794
CapEx
5%
$397
Vacancy
6%
$476
Maintenance
5%
$397
Other
0%
$0