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 looks like a bad Long-Term investment with a projected -6.38% first-year return on $135k initial cash invested.
-6.38%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$4,093
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,093 income − $4,813 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,093
Total Expenses
$4,813
Mortgage P&I
78%
$3,208
Property Taxes
8%
$314
Home Insurance
6%
$226
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0