Unlock all features! Tap here to upgrade
11792 N Via De La Verbenita, Oro Valley, AZ 85737
3 beds • 2 baths • 2218 sqft
$603,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.61% first-year return on $145k initial cash invested.
-7.61%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$4,179
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $5,096 expenses = $917 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,033
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$5,096
Mortgage P&I
73%
$3,063
Property Taxes
9%
$383
Home Insurance
5%
$215
HOA
0%
$15
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460