Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.88% first-year return on $123k initial cash invested.
-18.88%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$2,150
Rent
-$1,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$118k
Closing costs
1%
$5,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$4,091
Mortgage P&I
133%
$2,865
Property Taxes
20%
$420
Home Insurance
10%
$208
HOA
2%
$38
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10737 S Miralago Dr, Vail, AZ 85641 | $2,195 | 4 | 2 | 2338 | 0.2 mi |
13861 E Red Oaks Dr, Vail, AZ 85641 | $2,300 | 4 | 2 | 2375 | 0.6 mi |
10737 S Miralago Dr, # 56, Vail, AZ 85641 | $2,195 | 4 | 2 | 2238 | 0.2 mi |
10808 S Alley Mountain Dr, Vail, AZ 85641 | $2,105 | 4 | 2 | 2345 | 1.1 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