Unlock all features! Tap here to upgrade
63491 E Whispering Tree Ln, Saddlebrooke, AZ 85739
3 beds • 3 baths • 2538 sqft
$500,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.91% first-year return on $105k initial cash invested.
-14.91%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$2,250
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$3,555
Mortgage P&I
110%
$2,474
Property Taxes
12%
$266
Home Insurance
8%
$180
HOA
2%
$51
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0