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 Mid-Term investment with a projected -13.35% first-year return on $422k initial cash invested.
-13.35%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$11,301
Rent
-$4,699
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
$422k
Downpayment
20%
$385k
Closing costs
1%
$19,254
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,301
Total Expenses
$16,000
Mortgage P&I
86%
$9,693
Property Taxes
15%
$1,666
Home Insurance
6%
$700
HOA
1%
$99
Property Management
12%
$1,356
CapEx
4%
$452
Vacancy
3%
$339
Maintenance
4%
$452
Other
11%
$1,243