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 Long-Term investment with a projected -18.93% first-year return on $117k initial cash invested.
-18.93%
Cash On Cash
3.15%
Cap Rate
0.46
DSCR
$2,600
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $4,439 expenses = $1,839 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$4,439
Mortgage P&I
122%
$3,167
Property Taxes
11%
$281
Home Insurance
8%
$199
HOA
4%
$116
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0