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 Airbnb investment with a projected -22.53% first-year return on $195k initial cash invested.
-22.53%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$2,587
Rent
-$3,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,587 income − $6,246 expenses = $3,659 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,425
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,587
Total Expenses
$6,246
Mortgage P&I
164%
$4,243
Property Taxes
18%
$454
Home Insurance
12%
$308
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$647