Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.03% first-year return on $128k initial cash invested.
-11.03%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$3,030
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,030
Total Expenses
$4,207
Mortgage P&I
101%
$3,063
Property Taxes
4%
$127
Home Insurance
7%
$214
HOA
0%
$14
PManagement
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11500 E Cochise Dr, Unit 2008, Scottsdale, AZ 85259 | $1,895 | 2 | 2 | 1306 | 0.8 mi |
9765 N 105th St, Scottsdale, AZ 85258 | $4,500 | 2 | 2 | 1378 | 1.6 mi |
11074 E Yucca St, Scottsdale, AZ 85259 | $2,650 | 2 | 2 | 1505 | 0.5 mi |
11055 E Clinton St, Scottsdale, AZ 85259 | $2,250 | 2 | 2 | 1485 | 0.7 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