Unlock all features! Tap here to upgrade
40816 N Fleming Springs Road, Cave Creek, AZ 85331
3 beds • 4 baths • 3052 sqft
$1,515,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.13% first-year return on $318k initial cash invested.
-20.13%
Cash On Cash
2.77%
Cap Rate
0.41
DSCR
$5,422
Rent
-$5,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,422 income − $10,762 expenses = $5,340 out of pocket
Investment Breakdown
|
Purchase Price
$1516k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,422
Total Expenses
$10,762
Mortgage P&I
158%
$8,571
Property Taxes
4%
$222
Home Insurance
10%
$560
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0