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 might be a fair Mid-Term investment with a projected 0.86% first-year return on $98,850 initial cash invested.
0.86%
Cash On Cash
6.9%
Cap Rate
1.12
DSCR
$4,080
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,080 income − $4,009 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,080
Total Expenses
$4,009
Mortgage P&I
49%
$1,981
Property Taxes
6%
$240
Home Insurance
3%
$138
HOA
6%
$263
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449