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 Mid-Term investment with a projected -0.78% first-year return on $89,526 initial cash invested.
-0.78%
Cash On Cash
6.39%
Cap Rate
1.04
DSCR
$3,004
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $3,062 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,526
Downpayment
20%
$68,120
Closing costs
1%
$3,406
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$3,062
Mortgage P&I
58%
$1,753
Property Taxes
4%
$124
Home Insurance
4%
$122
HOA
1%
$43
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330