Unlock all features! Tap here to upgrade
2294 Shooting Star Drive, Bullhead City, AZ 86442
3 beds • 2 baths • 1758 sqft
$408,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.14% first-year return on $85,848 initial cash invested.
-15.14%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$1,873
Rent
-$1,083
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,873 income − $2,956 expenses = $1,083 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,848
Downpayment
20%
$81,760
Closing costs
1%
$4,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,873
Total Expenses
$2,956
Mortgage P&I
112%
$2,098
Property Taxes
10%
$182
Home Insurance
8%
$147
HOA
2%
$42
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0