Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.8% first-year return on $269k initial cash invested.
-11.8%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$5,710
Rent
-$2,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,710
Total Expenses
$8,354
Mortgage P&I
112%
$6,396
Property Taxes
0%
$24
Home Insurance
8%
$448
HOA
0%
$0
Property Management
10%
$571
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15532 E Palo Brea Ln, Scottsdale, AZ 85262 | $4,200 | 4 | 3.5 | 3044 | 1.6 mi |
28309 N 156th Way, Scottsdale, AZ 85262 | $7,000 | 4 | 3 | 3392 | 0.3 mi |
28301 N 154th St, Scottsdale, AZ 85262 | $4,500 | 4 | 3 | 2818 | 0.4 mi |
15223 E Lone Mountain Rd, Scottsdale, AZ 85262 | $3,650 | 4 | 3 | 3233 | 2.2 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