Unlock all features! Tap here to upgrade
36952 S Ocotillo Canyon Dr, Saddlebrooke, AZ 85739
3 beds • 4 baths • 2849 sqft
$818,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.13% first-year return on $172k initial cash invested.
-15.13%
Cash On Cash
2.82%
Cap Rate
0.49
DSCR
$3,476
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,183
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,476
Total Expenses
$5,642
Mortgage P&I
113%
$3,918
Property Taxes
14%
$470
Home Insurance
9%
$298
HOA
1%
$51
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0