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 Mid-Term investment with a projected -10.43% first-year return on $143k initial cash invested.
-10.43%
Cash On Cash
4.73%
Cap Rate
0.7
DSCR
$5,364
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,364 income − $6,609 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,967
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,364
Total Expenses
$6,609
Mortgage P&I
63%
$3,382
Property Taxes
11%
$590
Home Insurance
4%
$210
HOA
11%
$602
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590