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 Airbnb investment with a projected -29.29% first-year return on $258k initial cash invested.
-29.29%
Cash On Cash
-0.38%
Cap Rate
-0.06
DSCR
$985
Rent
-$6,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$985 income − $7,277 expenses = $6,292 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
$985
Total Expenses
$7,277
Mortgage P&I
598%
$5,887
Property Taxes
33%
$325
Home Insurance
60%
$593
HOA
0%
$0
Property Management
15%
$148
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$246