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 Mid-Term investment with a projected -7.25% first-year return on $123k initial cash invested.
-7.25%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$3,375
Rent
-$743
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
$123k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$4,118
Mortgage P&I
73%
$2,474
Property Taxes
8%
$266
Home Insurance
5%
$180
HOA
2%
$51
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371