1126 W Calle Del Libro Dorado, Sahuarita, AZ 85629
3 beds • 2 baths • 1395 sqft
$259,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.58% first-year return on $54,390 initial cash invested.
-8.58%
Cash On Cash
5.21%
Cap Rate
0.79
DSCR
$1,712
Rent
-$389
Cashflow
Cash Flow
$1,712 income − $2,101 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,712
Total Expenses
$2,101
Mortgage P&I
83%
$1,427
Property Taxes
7%
$113
Home Insurance
5%
$91
HOA
1%
$24
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0