Unlock all features! Tap here to upgrade
35864 S Ocotillo Canyon Dr, Saddlebrooke, AZ 85739
3 beds • 3 baths • 2684 sqft
$842,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -1.19% first-year return on $177k initial cash invested.
-1.19%
Cash On Cash
6.26%
Cap Rate
1.04
DSCR
$6,524
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,524 income − $6,700 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,524
Total Expenses
$6,700
Mortgage P&I
65%
$4,243
Property Taxes
7%
$454
Home Insurance
5%
$308
HOA
0%
$0
Property Management
10%
$652
CapEx
5%
$326
Vacancy
6%
$391
Maintenance
5%
$326
Other
0%
$0