Unlock all features! Tap here to upgrade
63722 E Whispering Tree Ln, Saddlebrooke, AZ 85739
3 beds • 2 baths • 2594 sqft
$575,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.92% first-year return on $121k initial cash invested.
-7.92%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$3,737
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,737 income − $4,534 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,737
Total Expenses
$4,534
Mortgage P&I
76%
$2,846
Property Taxes
7%
$252
Home Insurance
5%
$201
HOA
7%
$263
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0