15115 E PANCHO VILLA Place, Fountain Hills, AZ 85268
3 beds • 3 baths • 3287 sqft
$1,192,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.94% first-year return on $250k initial cash invested.
-19.94%
Cash On Cash
2.6%
Cap Rate
0.4
DSCR
$4,150
Rent
-$4,161
Cashflow
Cash Flow
$4,150 income − $8,311 expenses = $4,161 out of pocket
Investment Breakdown
|
Purchase Price
$1192k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,150
Total Expenses
$8,311
Mortgage P&I
157%
$6,534
Property Taxes
6%
$233
Home Insurance
11%
$438
HOA
1%
$26
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0