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 Mid-Term investment with a projected -4.17% first-year return on $119k initial cash invested.
-4.17%
Cash On Cash
5.54%
Cap Rate
0.9
DSCR
$3,996
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,996 income − $4,410 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,360
Closing costs
1%
$4,818
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$4,410
Mortgage P&I
62%
$2,477
Property Taxes
6%
$257
Home Insurance
4%
$170
HOA
4%
$146
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440