3350 N Pleasant View Dr, Prescott Valley, AZ 86314
3 beds • 3 baths • 3768 sqft
$594,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $143k initial cash invested.
-8.85%
Cash On Cash
4.61%
Cap Rate
0.72
DSCR
$3,900
Rent
-$1,053
Cashflow
Cash Flow
$3,900 income − $4,953 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,941
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$4,953
Mortgage P&I
81%
$3,178
Property Taxes
6%
$235
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429