Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.91% first-year return on $273k initial cash invested.
-12.91%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$5,790
Rent
-$2,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,790
Total Expenses
$8,728
Mortgage P&I
112%
$6,496
Property Taxes
4%
$229
Home Insurance
8%
$455
HOA
1%
$42
Property Management
10%
$579
CapEx
5%
$290
Vacancy
6%
$347
Maintenance
5%
$290
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7794 E Baker Dr, Scottsdale, AZ 85266 | $4,000 | 4 | 3 | 3000 | 0.1 mi |
6128 E Duane Ln, Cave Creek, AZ 85331 | $4,995 | 4 | 3 | 2938 | 2.1 mi |
6327 E Dixileta Dr, Cave Creek, AZ 85331 | $5,000 | 4 | 3 | 3041 | 1.9 mi |
28218 N 60th Pl, Cave Creek, AZ 85331 | $6,000 | 4 | 3 | 2988 | 2.5 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