Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.57% first-year return on $110k initial cash invested.
-8.57%
Cash On Cash
4.71%
Cap Rate
0.76
DSCR
$3,010
Rent
-$787
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,010
Total Expenses
$3,797
Mortgage P&I
90%
$2,697
Property Taxes
4%
$134
Home Insurance
6%
$184
PManagement
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11291 E Poinsettia Dr, Scottsdale, AZ 85259 | $2,200 | 2 | 2 | 1360 | 0.1 mi |
11074 E Yucca St, Scottsdale, AZ 85259 | $2,650 | 2 | 2 | 1505 | 0.5 mi |
11055 E Clinton St, Scottsdale, AZ 85259 | $2,450 | 2 | 2 | 1485 | 0.8 mi |
11049 N 109th Way, Scottsdale, AZ 85259 | $2,300 | 2 | 2 | 1535 | 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