Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10% first-year return on $64,050 initial cash invested.
-10%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$1,980
Rent
-$534
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,514
Mortgage P&I
78%
$1,549
Property Taxes
2%
$43
Home Insurance
5%
$107
HOA
15%
$300
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8731 E Coronado Rd, Scottsdale, AZ 85257 | $2,750 | 2 | 2 | 1020 | 0.1 mi |
1652 N 87th St, Apt 1, Scottsdale, AZ 85257 | $2,095 | 2 | 2 | 1025 | 0.2 mi |
8542 E Belleview St, Scottsdale, AZ 85257 | $1,750 | 2 | 2 | 1037 | 0.5 mi |
8723 E Forest Dr, Scottsdale, AZ 85257 | $2,200 | 2 | 2 | 1161 | 0.2 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