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 Long-Term investment with a projected -15.49% first-year return on $147k initial cash invested.
-15.49%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$2,751
Rent
-$1,899
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
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,007
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,751
Total Expenses
$4,650
Mortgage P&I
124%
$3,413
Property Taxes
9%
$247
Home Insurance
9%
$250
HOA
1%
$24
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0