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 could be a profitable Mid-Term investment with a projected 14.04% first-year return on $56,850 initial cash invested.
14.04%
Cash On Cash
11.18%
Cap Rate
1.81
DSCR
$2,608
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $1,943 expenses = $665 cash flow
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$1,943
Mortgage P&I
37%
$954
Property Taxes
1%
$38
Home Insurance
2%
$65
HOA
0%
$0
Property Management
12%
$313
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$287