Unlock all features! Tap here to upgrade
2967 N Mountain View Dr, Prescott Valley, AZ 86314
3 beds • 2 baths • 1774 sqft
$507,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.6% first-year return on $125k initial cash invested.
-7.6%
Cash On Cash
4.6%
Cap Rate
0.75
DSCR
$3,296
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $4,086 expenses = $790 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,079
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$4,086
Mortgage P&I
79%
$2,607
Property Taxes
5%
$176
Home Insurance
5%
$181
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363