533 E Corte Pasadera Cobrizo, Green Valley, AZ 85614
3 beds • 5 baths • 4183 sqft
$1,277,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $286k initial cash invested.
-15.84%
Cash On Cash
3.25%
Cap Rate
0.5
DSCR
$6,759
Rent
-$3,778
Cashflow
Cash Flow
$6,759 income − $10,537 expenses = $3,778 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,775
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,759
Total Expenses
$10,537
Mortgage P&I
103%
$6,972
Property Taxes
11%
$757
Home Insurance
7%
$472
HOA
1%
$39
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743