Unlock all features! Tap here to upgrade
4830 S Strike It Rich Drive, Gold Canyon, AZ 85118
3 beds • 2 baths • 1872 sqft
$680,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.41% first-year return on $161k initial cash invested.
-12.41%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$3,472
Rent
-$1,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $5,137 expenses = $1,665 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,807
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,472
Total Expenses
$5,137
Mortgage P&I
101%
$3,513
Property Taxes
5%
$174
Home Insurance
7%
$245
HOA
1%
$24
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382