Unlock all features! Tap here to upgrade
8956 E SAGUARO BLOSSOM Road, Gold Canyon, AZ 85118
3 beds • 2 baths • 2277 sqft
$555,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.6% first-year return on $135k initial cash invested.
-10.6%
Cash On Cash
4.61%
Cap Rate
0.67
DSCR
$3,900
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $5,089 expenses = $1,189 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,551
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$5,089
Mortgage P&I
81%
$3,167
Property Taxes
7%
$281
Home Insurance
5%
$199
HOA
3%
$116
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429