Unlock all features! Tap here to upgrade
1069 W Calle Del Libro Dorado, Sahuarita, AZ 85629
3 beds • 3 baths • 2010 sqft
$311,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.42% first-year return on $83,436 initial cash invested.
-2.42%
Cash On Cash
5.86%
Cap Rate
0.96
DSCR
$2,638
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,638 income − $2,806 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,436
Downpayment
20%
$62,320
Closing costs
1%
$3,116
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,638
Total Expenses
$2,806
Mortgage P&I
60%
$1,583
Property Taxes
8%
$215
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290