Unlock all features! Tap here to upgrade
3600 N Mountain View Dr, Prescott Valley, AZ 86314
3 beds • 2 baths • 1791 sqft
$571,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $138k initial cash invested.
-7.42%
Cash On Cash
4.69%
Cap Rate
0.76
DSCR
$3,664
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,718
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$4,518
Mortgage P&I
80%
$2,940
Property Taxes
3%
$125
Home Insurance
6%
$206
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403