Unlock all features! Tap here to upgrade
15039 E DESERT WILLOW Drive, Fountain Hills, AZ 85268
3 beds • 2 baths • 1908 sqft
$637,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $152k initial cash invested.
-6.32%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$4,432
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,432 income − $5,232 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,375
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,432
Total Expenses
$5,232
Mortgage P&I
71%
$3,146
Property Taxes
3%
$145
Home Insurance
5%
$228
HOA
5%
$206
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488