Unlock all features! Tap here to upgrade
15452 N BLACKBIRD Drive, Fountain Hills, AZ 85268
3 beds • 2 baths • 2201 sqft
$840,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.51% first-year return on $194k initial cash invested.
-6.51%
Cash On Cash
5.22%
Cap Rate
0.82
DSCR
$5,824
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,824 income − $6,879 expenses = $1,055 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,402
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,824
Total Expenses
$6,879
Mortgage P&I
77%
$4,476
Property Taxes
2%
$116
Home Insurance
5%
$306
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641