Unlock all features! Tap here to upgrade
1459 N Transwestern Pump Rd, Bellemont, AZ 86015
3 beds • 2 baths • 2948 sqft
$1,141,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $258k initial cash invested.
-13.01%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$6,075
Rent
-$2,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,075 income − $8,870 expenses = $2,795 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$228k
Closing costs
1%
$11,418
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,075
Total Expenses
$8,870
Mortgage P&I
97%
$5,887
Property Taxes
5%
$325
Home Insurance
10%
$593
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668