Unlock all features! Tap here to upgrade
9930 Owensmouth Ave Unit 10, Chatsworth, CA 91311
3 beds • 2 baths • 1307 sqft
$596,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.48% first-year return on $125k initial cash invested.
-20.48%
Cash On Cash
2.86%
Cap Rate
0.42
DSCR
$3,576
Rent
-$2,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $5,715 expenses = $2,139 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,576
Total Expenses
$5,715
Mortgage P&I
95%
$3,382
Property Taxes
17%
$590
Home Insurance
6%
$210
HOA
17%
$602
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0