1126 W Calle Del Libro Dorado, Sahuarita, AZ 85629
3 beds • 2 baths • 1395 sqft
$259,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.66% first-year return on $72,390 initial cash invested.
0.66%
Cash On Cash
7.27%
Cap Rate
1.1
DSCR
$2,568
Rent
$40
Cashflow
Cash Flow
$2,568 income − $2,528 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,568
Total Expenses
$2,528
Mortgage P&I
56%
$1,427
Property Taxes
4%
$113
Home Insurance
4%
$91
HOA
1%
$24
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282