Unlock all features! Tap here to upgrade
5823 S Turquoise Canyon Dr, Green Valley, AZ 85622
3 beds • 3 baths • 2445 sqft
$490,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.12% first-year return on $103k initial cash invested.
-17.12%
Cash On Cash
3.36%
Cap Rate
0.5
DSCR
$2,432
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $3,902 expenses = $1,470 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,140
Closing costs
1%
$4,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,432
Total Expenses
$3,902
Mortgage P&I
112%
$2,723
Property Taxes
13%
$326
Home Insurance
7%
$175
HOA
2%
$45
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0