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 Airbnb investment with a projected -30.71% first-year return on $119k initial cash invested.
-30.71%
Cash On Cash
-1.43%
Cap Rate
-0.23
DSCR
$0
Rent
-$3,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $3,050 expenses = $3,050 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
$0
Total Expenses
$3,050
Mortgage P&I
24770000%
$2,477
Property Taxes
2570000%
$257
Home Insurance
1700000%
$170
HOA
1460000%
$146
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0