Unlock all features! Tap here to upgrade
18632 S Camino De Las Quintas, Sahuarita, AZ 85629
3 beds • 2 baths • 1261 sqft
$272,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $75,246 initial cash invested.
-0.73%
Cash On Cash
6.65%
Cap Rate
1.04
DSCR
$2,532
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,578 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,578
Mortgage P&I
57%
$1,456
Property Taxes
6%
$141
Home Insurance
4%
$96
HOA
1%
$24
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279