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 might be a fair Mid-Term investment with a projected 2.76% first-year return on $100k initial cash invested.
2.76%
Cash On Cash
7.87%
Cap Rate
1.18
DSCR
$4,216
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $3,985 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,440
Closing costs
1%
$3,922
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$3,985
Mortgage P&I
52%
$2,172
Property Taxes
4%
$172
Home Insurance
3%
$140
HOA
2%
$67
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464