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 Long-Term investment with a projected -15.29% first-year return on $127k initial cash invested.
-15.29%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$2,786
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $4,400 expenses = $1,614 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,033
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,786
Total Expenses
$4,400
Mortgage P&I
110%
$3,063
Property Taxes
14%
$383
Home Insurance
8%
$215
HOA
1%
$15
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0