Unlock all features! Tap here to upgrade
6415 Charlesworth Ave, North Hollywood, CA 91606
3 beds • 2 baths • 936 sqft
$1,049,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.9% first-year return on $220k initial cash invested.
-18.9%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$3,178
Rent
-$3,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1049k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$210k
Closing costs
1%
$10,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,178
Total Expenses
$6,647
Mortgage P&I
162%
$5,137
Property Taxes
10%
$316
Home Insurance
12%
$367
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0