Unlock all features! Tap here to upgrade
3927 Fairbreeze Cir, Westlake Village, CA 91361
3 beds • 3 baths • 3038 sqft
$2,815,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -21.63% first-year return on $609k initial cash invested.
-21.63%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$11,960
Rent
-$10,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,960 income − $22,940 expenses = $10,980 out of pocket
Investment Breakdown
|
Purchase Price
$2815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$609k
Downpayment
20%
$563k
Closing costs
1%
$28,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,960
Total Expenses
$22,940
Mortgage P&I
120%
$14,308
Property Taxes
25%
$2,949
Home Insurance
9%
$1,050
HOA
5%
$567
Property Management
12%
$1,435
CapEx
4%
$478
Vacancy
3%
$359
Maintenance
4%
$478
Other
11%
$1,316