Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.33% first-year return on $108k initial cash invested.
-8.33%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$2,760
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,760
Total Expenses
$3,511
Mortgage P&I
91%
$2,522
Property Taxes
3%
$91
Home Insurance
7%
$180
PManagement
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6908 E Edgemont Ave, Scottsdale, AZ 85257 | $3,100 | 3 | 2 | 1385 | 0.6 mi |
1314 N 71st St, Scottsdale, AZ 85257 | $2,500 | 3 | 2 | 1377 | 0.7 mi |
6901 E Edgemont Ave, Scottsdale, AZ 85257 | $4,000 | 3 | 2 | 1418 | 0.5 mi |
6926 E Windsor Ave, Scottsdale, AZ 85257 | $2,495 | 3 | 2 | 1434 | 0.4 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