Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.5% first-year return on $131k initial cash invested.
-1.5%
Cash On Cash
5.96%
Cap Rate
1.02
DSCR
$4,260
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,260
Total Expenses
$4,424
Mortgage P&I
72%
$3,054
Property Taxes
1%
$43
Home Insurance
5%
$219
PManagement
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
29316 N Lone Pine Ln, Rio Verde, AZ 85263 | $3,999 | 2 | 2 | 1343 | 4.4 mi |
26565 N 115th St, Scottsdale, AZ 85255 | $3,375 | 2 | 2 | 1508 | 3.4 mi |
29316 N Lone Pine Ln, Scottsdale, AZ 85263 | $4,000 | 2 | 2 | 1375 | 4.4 mi |
17983 E Vis, Desierto, Rio Verde, AZ 85263 | $3,250 | 2 | 2 | 1370 | 5 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