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 Long-Term investment with a projected -12.64% first-year return on $71,799 initial cash invested.
-12.64%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$1,767
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,767 income − $2,523 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,767
Total Expenses
$2,523
Mortgage P&I
99%
$1,751
Property Taxes
11%
$191
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0