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 Long-Term investment with a projected -15.06% first-year return on $107k initial cash invested.
-15.06%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,197
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,197 income − $3,536 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,197
Total Expenses
$3,536
Mortgage P&I
119%
$2,607
Property Taxes
8%
$176
Home Insurance
8%
$181
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0