Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.63% first-year return on $90,090 initial cash invested.
-10.63%
Cash On Cash
4.17%
Cap Rate
0.68
DSCR
$2,220
Rent
-$798
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,090
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$3,018
Mortgage P&I
98%
$2,178
Property Taxes
4%
$96
Home Insurance
7%
$150
HOA
1%
$17
PManagement
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1193 N 87th St, Scottsdale, AZ 85257 | $2,050 | 2 | 2 | 1251 | 0.1 mi |
8675 E Diamond St, Scottsdale, AZ 85257 | $2,250 | 2 | 2 | 1270 | 0.1 mi |
917 N 87th Pl, Scottsdale, AZ 85257 | $2,700 | 2 | 2 | 1225 | 0.2 mi |
1335 N 87th St, Scottsdale, AZ 85257 | $2,400 | 2 | 2 | 1371 | 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