Unlock all features! Tap here to upgrade
14130 W BENT TREE Circle, Litchfield Park, AZ 85340
3 beds • 2 baths • 2188 sqft
$436,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -13% first-year return on $91,665 initial cash invested.
-13%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,412
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $3,405 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,665
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,412
Total Expenses
$3,405
Mortgage P&I
91%
$2,186
Property Taxes
7%
$170
Home Insurance
10%
$233
HOA
8%
$188
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0