Unlock all features! Tap here to upgrade
6701 N Avenida De Las Palazas, Tucson, AZ 85750
3 beds • 3 baths • 3501 sqft
$1,077,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.9% first-year return on $226k initial cash invested.
-15.9%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$4,542
Rent
-$2,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,542
Total Expenses
$7,539
Mortgage P&I
119%
$5,387
Property Taxes
12%
$527
Home Insurance
9%
$394
HOA
1%
$50
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0