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 Long-Term investment with a projected -18.84% first-year return on $143k initial cash invested.
-18.84%
Cash On Cash
2.44%
Cap Rate
0.39
DSCR
$2,315
Rent
-$2,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $4,559 expenses = $2,244 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,315
Total Expenses
$4,559
Mortgage P&I
152%
$3,513
Property Taxes
8%
$174
Home Insurance
11%
$245
HOA
1%
$24
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0