15545 S CHERRY HILLS Drive, Arizona City, AZ 85123
3 beds • 2 baths • 1013 sqft
$204,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.75% first-year return on $42,924 initial cash invested.
-4.75%
Cash On Cash
6.11%
Cap Rate
0.92
DSCR
$1,517
Rent
-$170
Cashflow
Cash Flow
$1,517 income − $1,687 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,924
Downpayment
20%
$40,880
Closing costs
1%
$2,044
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,517
Total Expenses
$1,687
Mortgage P&I
75%
$1,134
Property Taxes
6%
$86
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0