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 might be a fair Mid-Term investment with a projected 0.69% first-year return on $83,163 initial cash invested.
0.69%
Cash On Cash
6.55%
Cap Rate
1.1
DSCR
$2,760
Rent
$48
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
$83,163
Downpayment
20%
$62,060
Closing costs
1%
$3,103
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$2,712
Mortgage P&I
56%
$1,536
Property Taxes
5%
$128
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$304