Unlock all features! Tap here to upgrade
7176 S Y LIGHTNING RANCH Road, Hereford, AZ 85615
3 beds • 2 baths • 1670 sqft
$341,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.22% first-year return on $89,799 initial cash invested.
-4.22%
Cash On Cash
5.41%
Cap Rate
0.88
DSCR
$2,650
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,966 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$2,966
Mortgage P&I
66%
$1,751
Property Taxes
7%
$191
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292