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 might be a fair Mid-Term investment with a projected 1.19% first-year return on $139k initial cash invested.
1.19%
Cash On Cash
6.69%
Cap Rate
1.13
DSCR
$5,606
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,606 income − $5,468 expenses = $138 cash flow
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,606
Total Expenses
$5,468
Mortgage P&I
51%
$2,846
Property Taxes
5%
$252
Home Insurance
4%
$201
HOA
5%
$263
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617