Unlock all features! Tap here to upgrade
19628 W EXETER Boulevard, Litchfield Park, AZ 85340
3 beds • 2 baths • 1808 sqft
$481,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.79% first-year return on $101k initial cash invested.
-12.79%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$2,664
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $3,742 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,360
Closing costs
1%
$4,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,664
Total Expenses
$3,742
Mortgage P&I
93%
$2,477
Property Taxes
10%
$257
Home Insurance
6%
$170
HOA
5%
$146
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0