Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.63% first-year return on $105k initial cash invested.
-7.63%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$3,110
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$3,776
Mortgage P&I
81%
$2,506
Property Taxes
4%
$125
Home Insurance
6%
$175
HOA
5%
$160
PManagement
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9317 E Cortez St, Scottsdale, AZ 85260 | $3,000 | 3 | 2 | 1239 | 0.4 mi |
8845 E Sunnyside Dr, Scottsdale, AZ 85260 | $3,395 | 3 | 2 | 1258 | 0.3 mi |
9451 E Becker Ln, Apt 1028, Scottsdale, AZ 85260 | $2,049 | 3 | 2 | 1259 | 0.9 mi |
8874 E Gail Rd, Scottsdale, AZ 85260 | $2,600 | 3 | 2 | 1308 | 0.5 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