Unlock all features! Tap here to upgrade
10151 E RUGGED MOUNTAIN Drive, Gold Canyon, AZ 85118
3 beds • 2 baths • 1361 sqft
$392,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.88% first-year return on $82,362 initial cash invested.
-6.88%
Cash On Cash
5.63%
Cap Rate
0.85
DSCR
$2,811
Rent
-$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $3,283 expenses = $472 out of pocket
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,362
Downpayment
20%
$78,440
Closing costs
1%
$3,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,811
Total Expenses
$3,283
Mortgage P&I
77%
$2,172
Property Taxes
6%
$172
Home Insurance
5%
$140
HOA
2%
$67
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0