Unlock all features! Tap here to upgrade
4700 Topanga Canyon Blvd, Woodland Hills, CA 91364
3 beds • 2 baths • 1133 sqft
$989,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.64% first-year return on $226k initial cash invested.
-10.64%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$6,369
Rent
-$2,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,898
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,369
Total Expenses
$8,372
Mortgage P&I
78%
$4,959
Property Taxes
14%
$897
Home Insurance
6%
$350
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701