Unlock all features! Tap here to upgrade
4144 S WILLOW SPRINGS Trail, Gold Canyon, AZ 85118
3 beds • 3 baths • 3002 sqft
$1,042,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.19% first-year return on $237k initial cash invested.
-15.19%
Cash On Cash
2.97%
Cap Rate
0.48
DSCR
$5,097
Rent
-$2,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,097 income − $8,094 expenses = $2,997 out of pocket
Investment Breakdown
|
Purchase Price
$1042k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$208k
Closing costs
1%
$10,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,097
Total Expenses
$8,094
Mortgage P&I
105%
$5,372
Property Taxes
8%
$428
Home Insurance
9%
$455
HOA
2%
$105
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561