Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.95% first-year return on $116k initial cash invested.
-12.95%
Cash On Cash
3.81%
Cap Rate
0.61
DSCR
$2,680
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,680
Total Expenses
$3,926
Mortgage P&I
107%
$2,860
Property Taxes
5%
$138
Home Insurance
7%
$192
HOA
1%
$39
PManagement
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13509 N 102nd Pl, Scottsdale, AZ 85260 | $2,350 | 2 | 2 | 1306 | 0.1 mi |
15095 N Thompson Peak Pkwy, Unit 1098, Scottsdale, AZ 85260 | $1,899 | 2 | 2 | 1147 | 0.9 mi |
15095 N Thompson Peak Pkwy, Unit 2024, Scottsdale, AZ 85260 | $1,995 | 2 | 2 | 1147 | 1 mi |
9555 E Raintree Dr, Unit 2035, Scottsdale, AZ 85260 | $1,600 | 2 | 2 | 1298 | 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