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 Long-Term investment with a projected -19.05% first-year return on $240k initial cash invested.
-19.05%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$4,050
Rent
-$3,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $7,857 expenses = $3,807 out of pocket
Investment Breakdown
|
Purchase Price
$1142k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$228k
Closing costs
1%
$11,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,050
Total Expenses
$7,857
Mortgage P&I
145%
$5,887
Property Taxes
8%
$325
Home Insurance
15%
$593
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0