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 Long-Term investment with a projected -26.34% first-year return on $591k initial cash invested.
-26.34%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$7,973
Rent
-$12,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,973 income − $20,947 expenses = $12,974 out of pocket
Investment Breakdown
|
Purchase Price
$2815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$591k
Downpayment
20%
$563k
Closing costs
1%
$28,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,973
Total Expenses
$20,947
Mortgage P&I
179%
$14,308
Property Taxes
37%
$2,949
Home Insurance
13%
$1,050
HOA
7%
$567
Property Management
10%
$797
CapEx
5%
$399
Vacancy
6%
$478
Maintenance
5%
$399
Other
0%
$0