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 Long-Term investment with a projected -13.79% first-year return on $134k initial cash invested.
-13.79%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$2,955
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $4,494 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,955
Total Expenses
$4,494
Mortgage P&I
106%
$3,146
Property Taxes
5%
$145
Home Insurance
8%
$228
HOA
7%
$206
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0