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 Long-Term investment with a projected -13.77% first-year return on $176k initial cash invested.
-13.77%
Cash On Cash
3.78%
Cap Rate
0.59
DSCR
$3,883
Rent
-$2,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,883 income − $5,907 expenses = $2,024 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,883
Total Expenses
$5,907
Mortgage P&I
115%
$4,476
Property Taxes
3%
$116
Home Insurance
8%
$306
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0