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 Mid-Term investment with a projected -13.96% first-year return on $268k initial cash invested.
-13.96%
Cash On Cash
3.68%
Cap Rate
0.56
DSCR
$6,225
Rent
-$3,123
Cashflow
Cash Flow
$6,225 income − $9,348 expenses = $3,123 out of pocket
Investment Breakdown
|
Purchase Price
$1192k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,923
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,225
Total Expenses
$9,348
Mortgage P&I
105%
$6,534
Property Taxes
4%
$233
Home Insurance
7%
$438
HOA
0%
$26
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685