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 Long-Term investment with a projected -25.68% first-year return on $305k initial cash invested.
-25.68%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,940
Rent
-$6,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,940 income − $8,457 expenses = $6,517 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$8,457
Mortgage P&I
380%
$7,363
Property Taxes
4%
$82
Home Insurance
26%
$508
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0