Unlock all features! Tap here to upgrade
1106 W Tortolita Mountain Cir, Oro Valley, AZ 85755
3 beds • 5 baths • 4453 sqft
$1,925,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.54% first-year return on $404k initial cash invested.
-19.54%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$7,534
Rent
-$6,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1925k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$385k
Closing costs
1%
$19,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,534
Total Expenses
$14,117
Mortgage P&I
129%
$9,693
Property Taxes
22%
$1,666
Home Insurance
9%
$700
HOA
1%
$99
Property Management
10%
$753
CapEx
5%
$377
Vacancy
6%
$452
Maintenance
5%
$377
Other
0%
$0