Unlock all features! Tap here to upgrade
1311 W Calle Libro Del Retrato, Sahuarita, AZ 85629
3 beds • 3 baths • 2010 sqft
$349,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.82% first-year return on $73,479 initial cash invested.
-13.82%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$1,586
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,586
Total Expenses
$2,432
Mortgage P&I
109%
$1,721
Property Taxes
11%
$173
Home Insurance
8%
$122
HOA
0%
$4
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0