Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.55% first-year return on $117k initial cash invested.
-10.55%
Cash On Cash
4.26%
Cap Rate
0.69
DSCR
$2,860
Rent
-$1,025
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,860
Total Expenses
$3,885
Mortgage P&I
100%
$2,851
Property Taxes
3%
$96
Home Insurance
7%
$194
PManagement
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13811 E Cavalry Dr, Scottsdale, AZ 85262 | $2,600 | 3 | 2 | 1637 | 0 mi |
35147 N 139th Way, Scottsdale, AZ 85262 | $2,395 | 3 | 2 | 1475 | 0.2 mi |
34027 N 140th Pl, Scottsdale, AZ 85262 | $2,500 | 3 | 2 | 2000 | 0.6 mi |
16007 E Wildcat Dr, Scottsdale, AZ 85262 | $3,050 | 3 | 2 | 1637 | 3.7 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