Unlock all features! Tap here to upgrade
11065 N Seneca Point Ln, Prescott Valley, AZ 86315
3 beds • 2 baths • 1883 sqft
$700,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.8% first-year return on $165k initial cash invested.
-8.8%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$4,126
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,007
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,126
Total Expenses
$5,337
Mortgage P&I
83%
$3,413
Property Taxes
6%
$247
Home Insurance
6%
$250
HOA
1%
$24
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454