Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.69% first-year return on $467k initial cash invested.
-24.69%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$3,540
Rent
-$9,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2225k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$445k
Closing costs
1%
$22,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,540
Total Expenses
$13,155
Mortgage P&I
312%
$11,061
Property Taxes
11%
$395
Home Insurance
22%
$779
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3718 N Pueblo Way, Scottsdale, AZ 85251 | $6,000 | 3 | 4 | 3030 | 0.1 mi |
3609 N Navajo Trl, Scottsdale, AZ 85251 | $2,999 | 4 | 1 | 2100 | 0.3 mi |
6922 E Exeter Blvd, Scottsdale, AZ 85251 | $5,500 | 3 | 3 | 2921 | 0.5 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