Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.88% first-year return on $194k initial cash invested.
-19.88%
Cash On Cash
1.85%
Cap Rate
0.32
DSCR
$2,590
Rent
-$3,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$5,806
Mortgage P&I
174%
$4,509
Property Taxes
11%
$282
Home Insurance
13%
$332
HOA
0%
$9
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7639 E Turnberry Dr, Prescott Valley, AZ 86315 | $2,995 | 3 | 3 | 2146 | 5.5 mi |
6648 E Copperfield Dr, Prescott Valley, AZ 86315 | $3,600 | 3 | 2.5 | 2541 | 6.6 mi |
7567 E Louie Ln, Prescott Valley, AZ 86315 | $3,600 | 3 | 2.5 | 2254 | 5.9 mi |
8642 N Wandering Creek Rd, Prescott Valley, AZ 86315 | $2,400 | 3 | 2.5 | 2156 | 5.3 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