Unlock all features! Tap here to upgrade
9656 Woodruff Hay Hollow Rd, Snowflake, AZ 85937
3 beds • 2 baths • 1740 sqft
$1,450,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -22.44% first-year return on $323k initial cash invested.
-22.44%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$2,910
Rent
-$6,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $8,941 expenses = $6,031 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$8,941
Mortgage P&I
253%
$7,363
Property Taxes
3%
$82
Home Insurance
17%
$508
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320