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 Long-Term investment with a projected -17.69% first-year return on $208k initial cash invested.
-17.69%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$4,246
Rent
-$3,064
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
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,246
Total Expenses
$7,310
Mortgage P&I
117%
$4,959
Property Taxes
21%
$897
Home Insurance
8%
$350
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0