Unlock all features! Tap here to upgrade
15545 S CHERRY HILLS Drive, Arizona City, AZ 85123
3 beds • 2 baths • 1013 sqft
$204,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.16% first-year return on $60,924 initial cash invested.
4.16%
Cash On Cash
8.43%
Cap Rate
1.27
DSCR
$2,276
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $2,065 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$204k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,924
Downpayment
20%
$40,880
Closing costs
1%
$2,044
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$2,065
Mortgage P&I
50%
$1,134
Property Taxes
4%
$86
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250