Unlock all features! Tap here to upgrade
12837 N Via Vista Del Pasado, Oro Valley, AZ 85755
3 beds • 2 baths • 2485 sqft
$586,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $141k initial cash invested.
-9.99%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$3,714
Rent
-$1,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,861
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,714
Total Expenses
$4,888
Mortgage P&I
78%
$2,906
Property Taxes
11%
$392
Home Insurance
6%
$210
HOA
3%
$116
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409