Unlock all features! Tap here to upgrade
3962 VIA PALMA DE CRISTO --, Sierra Vista, AZ 85650
3 beds • 2 baths • 2469 sqft
$525,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $128k initial cash invested.
-6.05%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$3,615
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $4,262 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$4,262
Mortgage P&I
73%
$2,633
Property Taxes
6%
$210
Home Insurance
5%
$189
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398