Unlock all features! Tap here to upgrade
17821 N Woodrose Ave, Pine Knoll Shores, AZ 85374
3 beds • 2 baths • 1667 sqft
$349,999
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.71% first-year return on $73,500 initial cash invested.
-9.71%
Cash On Cash
4.47%
Cap Rate
0.72
DSCR
$1,990
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,585
Mortgage P&I
90%
$1,799
Property Taxes
5%
$104
Home Insurance
6%
$122
HOA
2%
$42
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15160 W Rachel Cir, Surprise, AZ 85374 | $1,900 | 3 | 2 | 1667 | 0.1 mi |
15341 W Lea Ln, Surprise, AZ 85374 | $1,745 | 3 | 2 | 1667 | 0.5 mi |
15390 W Teal Ln, Surprise, AZ 85374 | $2,000 | 3 | 2 | 1667 | 0.5 mi |
15009 W Rampart Dr, Surprise, AZ 85374 | $1,950 | 3 | 2 | 1702 | 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