Unlock all features! Tap here to upgrade
19336 E AVENIDA DEL VALLE --, Queen Creek, AZ 85142
3 beds • 2 baths • 1964 sqft
$706,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.12% first-year return on $166k initial cash invested.
-7.12%
Cash On Cash
4.82%
Cap Rate
0.78
DSCR
$4,796
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,796 income − $5,783 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,064
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,796
Total Expenses
$5,783
Mortgage P&I
76%
$3,632
Property Taxes
5%
$245
Home Insurance
5%
$254
HOA
0%
$20
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528