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 Long-Term investment with a projected -10.4% first-year return on $81,144 initial cash invested.
-10.4%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$2,183
Rent
-$703
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
$81,144
Downpayment
20%
$77,280
Closing costs
1%
$3,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,183
Total Expenses
$2,886
Mortgage P&I
87%
$1,889
Property Taxes
8%
$167
Home Insurance
6%
$136
HOA
6%
$127
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0