Unlock all features! Tap here to upgrade
19475 N Grayhawk Dr UNIT 1115, Scottsdale, AZ 85255
2 beds • 2.5 baths • 1666 sqft
$680,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.5% first-year return on $143k initial cash invested.
-13.5%
Cash On Cash
3.92%
Cap Rate
$4,020
Rent
-$1,607
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,020
Total Expenses
$5,627
Mortgage P&I
90%
$3,625
Property Taxes
5%
$197
Home Insurance
6%
$238
HOA
13%
$522
PManagement
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20750 N 87th St, Unit 1049, Scottsdale, AZ 85255 | $4,950 | 2 | 2.5 | 1739 | 0.7 mi |
19475 N Grayhawk Dr, Unit 1046, Scottsdale, AZ 85255 | $4,500 | 2 | 2 | 1707 | 0.2 mi |
9082 E Mohawk Ln, Scottsdale, AZ 85255 | $4,950 | 2 | 2 | 1649 | 0.6 mi |
20704 N 90th Pl, Unit 1001, Scottsdale, AZ 85255 | $5,700 | 2 | 2 | 1703 | 0.7 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