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 Mid-Term investment with a projected -4.27% first-year return on $110k initial cash invested.
-4.27%
Cash On Cash
5.34%
Cap Rate
0.89
DSCR
$3,618
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,618 income − $4,008 expenses = $390 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$4,008
Mortgage P&I
60%
$2,186
Property Taxes
5%
$170
Home Insurance
6%
$233
HOA
5%
$188
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398