Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.06% first-year return on $80,850 initial cash invested.
-13.06%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,100
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,980
Mortgage P&I
92%
$1,933
Property Taxes
3%
$69
Home Insurance
6%
$135
HOA
14%
$297
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6909 E Osborn Rd, Unit C, Scottsdale, AZ 85251 | $1,995 | 2 | 1.5 | 1120 | 0.1 mi |
6907 E Earll Dr, Scottsdale, AZ 85251 | $2,100 | 3 | 2 | 1192 | 0.2 mi |
3309 N 70th St, Unit 222, Scottsdale, AZ 85251 | $1,995 | 2 | 2 | 1022 | 0.1 mi |
3300 N Scottsdale Rd, Apt 4084, Scottsdale, AZ 85251 | $3,462 | 2 | 2 | 1030 | 0.2 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