Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.05% first-year return on $410k initial cash invested.
-21.05%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$4,950
Rent
-$7,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,950
Total Expenses
$12,134
Mortgage P&I
197%
$9,732
Property Taxes
7%
$356
Home Insurance
14%
$682
HOA
2%
$76
Property Management
10%
$495
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13607 E Geronimo Rd, Scottsdale, AZ 85259 | $6,000 | 4 | 3 | 3192 | 0.7 mi |
12512 E Cortez Dr, Scottsdale, AZ 85259 | $5,600 | 4 | 3 | 3201 | 0.8 mi |
13744 E Lupine Ave, Scottsdale, AZ 85259 | $6,999 | 4 | 3 | 2826 | 0.8 mi |
13793 E Lupine Ave, Scottsdale, AZ 85259 | $4,800 | 4 | 3 | 2836 | 0.9 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