Unlock all features! Tap here to upgrade
18777 S Avenida Paso Cortito, Sahuarita, AZ 85629
3 beds • 3 baths • 2250 sqft
$329,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $87,279 initial cash invested.
-0.73%
Cash On Cash
6.28%
Cap Rate
1.04
DSCR
$2,960
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $3,013 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$3,013
Mortgage P&I
56%
$1,662
Property Taxes
7%
$204
Home Insurance
4%
$117
HOA
1%
$24
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326