Unlock all features! Tap here to upgrade
15836 E BRITTLEBUSH Lane, Fountain Hills, AZ 85268
3 beds • 2 baths • 2070 sqft
$827,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.42% first-year return on $192k initial cash invested.
-10.42%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$4,694
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,694 income − $6,360 expenses = $1,666 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,276
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,694
Total Expenses
$6,360
Mortgage P&I
90%
$4,205
Property Taxes
4%
$179
Home Insurance
6%
$298
HOA
2%
$82
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516