Unlock all features! Tap here to upgrade
3900 N Constance Dr #12, Prescott Valley, AZ 86314
3 beds • 2 baths • 1286 sqft
$383,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.3% first-year return on $98,493 initial cash invested.
-1.3%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$3,082
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $3,189 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,493
Downpayment
20%
$76,660
Closing costs
1%
$3,833
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,082
Total Expenses
$3,189
Mortgage P&I
63%
$1,956
Property Taxes
2%
$50
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339