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 Long-Term investment with a projected -16.9% first-year return on $174k initial cash invested.
-16.9%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$3,129
Rent
-$2,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $5,577 expenses = $2,448 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,276
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,129
Total Expenses
$5,577
Mortgage P&I
134%
$4,205
Property Taxes
6%
$179
Home Insurance
10%
$298
HOA
3%
$82
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0