Unlock all features! Tap here to upgrade
27517 E County Road 13 3/4 St #3/4, Wellton, AZ 85356
3 beds • 2 baths • 1431 sqft
$185,000
View on ZillowThis property might be a fair Long-Term investment with a projected 7.1% first-year return on $38,850 initial cash invested.
7.1%
Cash On Cash
8.24%
Cap Rate
1.33
DSCR
$1,739
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,739 income − $1,509 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,739
Total Expenses
$1,509
Mortgage P&I
55%
$954
Property Taxes
2%
$38
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0