Unlock all features! Tap here to upgrade
2173 Shadow Canyon Drive, Bullhead City, AZ 86442
3 beds • 2 baths • 1706 sqft
$340,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.38% first-year return on $71,526 initial cash invested.
-9.38%
Cash On Cash
4.56%
Cap Rate
0.74
DSCR
$2,003
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,003 income − $2,562 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,526
Downpayment
20%
$68,120
Closing costs
1%
$3,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,003
Total Expenses
$2,562
Mortgage P&I
88%
$1,753
Property Taxes
6%
$124
Home Insurance
6%
$122
HOA
2%
$43
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0