Unlock all features! Tap here to upgrade
2051 W Demetrie Canyon Dr, Green Valley, AZ 85622
3 beds • 2 baths • 1640 sqft
$358,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.94% first-year return on $75,306 initial cash invested.
-11.94%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$1,950
Rent
-$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,950 income − $2,699 expenses = $749 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,306
Downpayment
20%
$71,720
Closing costs
1%
$3,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,699
Mortgage P&I
92%
$1,795
Property Taxes
11%
$210
Home Insurance
7%
$128
HOA
3%
$58
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0