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 might be a fair Mid-Term investment with a projected 8.96% first-year return on $195k initial cash invested.
8.96%
Cash On Cash
8.67%
Cap Rate
1.44
DSCR
$9,786
Rent
$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,786 income − $8,331 expenses = $1,455 cash flow
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
$9,786
Total Expenses
$8,331
Mortgage P&I
43%
$4,243
Property Taxes
5%
$454
Home Insurance
3%
$308
HOA
0%
$0
Property Management
12%
$1,174
CapEx
4%
$391
Vacancy
3%
$294
Maintenance
4%
$391
Other
11%
$1,076