Unlock all features! Tap here to upgrade
1825 East Shore Villas Drive #39, Bullhead City, AZ 86442
3 beds • 4 baths • 2528 sqft
$484,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.73% first-year return on $102k initial cash invested.
-16.73%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$2,322
Rent
-$1,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $3,739 expenses = $1,417 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,820
Closing costs
1%
$4,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,322
Total Expenses
$3,739
Mortgage P&I
107%
$2,479
Property Taxes
13%
$294
Home Insurance
8%
$177
HOA
8%
$186
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0