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 Mid-Term investment with a projected -8.38% first-year return on $120k initial cash invested.
-8.38%
Cash On Cash
4.42%
Cap Rate
0.72
DSCR
$3,483
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $4,319 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$484k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$96,820
Closing costs
1%
$4,841
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$4,319
Mortgage P&I
71%
$2,479
Property Taxes
8%
$294
Home Insurance
5%
$177
HOA
5%
$186
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383