Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.58% first-year return on $59,850 initial cash invested.
-0.58%
Cash On Cash
6.42%
Cap Rate
1.06
DSCR
$2,430
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$2,459
Mortgage P&I
59%
$1,431
Property Taxes
2%
$45
Home Insurance
4%
$100
HOA
10%
$250
PManagement
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7443 E Fillmore St, Scottsdale, AZ 85257 | $2,300 | 3 | 2 | 1092 | 0.2 mi |
726 N 78th St, Scottsdale, AZ 85257 | $1,680 | 3 | 2 | 1092 | 0.4 mi |
7425 E Roosevelt St, Scottsdale, AZ 85257 | $2,500 | 3 | 2 | 1092 | 0.5 mi |
1238 N 78th St, Scottsdale, AZ 85257 | $1,640 | 3 | 2 | 1078 | 0.8 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