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 Long-Term investment with a projected -13.57% first-year return on $110k initial cash invested.
-13.57%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$2,410
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $3,658 expenses = $1,248 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,255
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$3,658
Mortgage P&I
109%
$2,633
Property Taxes
9%
$210
Home Insurance
8%
$189
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0