Unlock all features! Tap here to upgrade
64731 E Canyon Shadows Ln, Saddlebrooke, AZ 85739
3 beds • 2 baths • 2110 sqft
$385,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.04% first-year return on $80,850 initial cash invested.
-9.04%
Cash On Cash
4.7%
Cap Rate
0.76
DSCR
$2,720
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $3,329 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$3,329
Mortgage P&I
73%
$1,981
Property Taxes
9%
$240
Home Insurance
5%
$138
HOA
10%
$263
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0