Unlock all features! Tap here to upgrade
3175 Secret Pass Canyon Dr, Bullhead City, AZ 86429
3 beds • 2 baths • 1756 sqft
$386,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.91% first-year return on $99,144 initial cash invested.
-1.91%
Cash On Cash
5.78%
Cap Rate
0.99
DSCR
$3,274
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,144
Downpayment
20%
$77,280
Closing costs
1%
$3,864
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$3,432
Mortgage P&I
58%
$1,889
Property Taxes
5%
$167
Home Insurance
4%
$136
HOA
4%
$127
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360