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 Long-Term investment with a projected -14.45% first-year return on $148k initial cash invested.
-14.45%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$3,197
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,197 income − $4,983 expenses = $1,786 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,197
Total Expenses
$4,983
Mortgage P&I
114%
$3,632
Property Taxes
8%
$245
Home Insurance
8%
$254
HOA
1%
$20
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0