Unlock all features! Tap here to upgrade
221 W Calle Canon De Faber, Green Valley, AZ 85614
3 beds • 2 baths • 1585 sqft
$310,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.59% first-year return on $65,163 initial cash invested.
-7.59%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$1,840
Rent
-$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,163
Downpayment
20%
$62,060
Closing costs
1%
$3,103
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$2,252
Mortgage P&I
83%
$1,536
Property Taxes
7%
$128
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0