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 -29.17% first-year return on $258k initial cash invested.
-29.17%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$1,033
Rent
-$6,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,033 income − $7,300 expenses = $6,267 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
$1,033
Total Expenses
$7,300
Mortgage P&I
570%
$5,887
Property Taxes
31%
$325
Home Insurance
57%
$593
HOA
0%
$0
Property Management
15%
$155
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$258