Unlock all features! Tap here to upgrade
63362 E Squash Blossom Ln, Saddlebrooke, AZ 85739
3 beds • 3 baths • 3237 sqft
$645,200
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.38% first-year return on $153k initial cash invested.
2.38%
Cash On Cash
6.99%
Cap Rate
1.17
DSCR
$6,140
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,140 income − $5,836 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,452
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,140
Total Expenses
$5,836
Mortgage P&I
52%
$3,208
Property Taxes
5%
$314
Home Insurance
4%
$226
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675