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 Mid-Term investment with a projected -14.22% first-year return on $336k initial cash invested.
-14.22%
Cash On Cash
3.89%
Cap Rate
0.57
DSCR
$8,133
Rent
-$3,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,133 income − $12,118 expenses = $3,985 out of pocket
Investment Breakdown
|
Purchase Price
$1516k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,157
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,133
Total Expenses
$12,118
Mortgage P&I
105%
$8,571
Property Taxes
3%
$222
Home Insurance
7%
$560
HOA
0%
$0
Property Management
12%
$976
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$895