Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.91% first-year return on $97,650 initial cash invested.
-8.91%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$2,460
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,650
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$3,185
Mortgage P&I
93%
$2,297
Property Taxes
3%
$68
Home Insurance
7%
$163
HOA
1%
$17
PManagement
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8563 E Pierce St, Scottsdale, AZ 85257 | $2,490 | 2 | 2 | 1424 | 0.2 mi |
8691 E Latham St, Scottsdale, AZ 85257 | $2,275 | 2 | 2 | 1270 | 0.1 mi |
8675 E Diamond St, Scottsdale, AZ 85257 | $2,250 | 2 | 2 | 1270 | 0.1 mi |
1139 N 87th Pl, Scottsdale, AZ 85257 | $2,195 | 2 | 2 | 1270 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality