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 Mid-Term investment with a projected -3.36% first-year return on $93,306 initial cash invested.
-3.36%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$2,925
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $3,186 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,306
Downpayment
20%
$71,720
Closing costs
1%
$3,586
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$3,186
Mortgage P&I
61%
$1,795
Property Taxes
7%
$210
Home Insurance
4%
$128
HOA
2%
$58
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322