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 -14.91% first-year return on $119k initial cash invested.
-14.91%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$3,018
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $4,499 expenses = $1,481 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
$3,018
Total Expenses
$4,499
Mortgage P&I
82%
$2,477
Property Taxes
9%
$257
Home Insurance
6%
$170
HOA
5%
$146
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754