Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.13% first-year return on $124k initial cash invested.
-11.13%
Cash On Cash
4.16%
Cap Rate
0.67
DSCR
$3,230
Rent
-$1,147
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$4,377
Mortgage P&I
94%
$3,025
Property Taxes
4%
$128
Home Insurance
6%
$206
HOA
5%
$177
PManagement
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7535 E Windsor Ave, Scottsdale, AZ 85257 | $2,900 | 3 | 2 | 1530 | 0.1 mi |
7608 E Catalina Dr, Scottsdale, AZ 85251 | $3,000 | 3 | 2 | 1542 | 0.3 mi |
7527 E Edgemont Ave, Scottsdale, AZ 85257 | $2,850 | 3 | 2 | 1571 | 0.1 mi |
7615 E Pinchot Ave, Scottsdale, AZ 85251 | $2,850 | 3 | 2 | 1525 | 0.3 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