Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.09% first-year return on $209k initial cash invested.
-1.09%
Cash On Cash
6.01%
Cap Rate
1.04
DSCR
$7,190
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,190
Total Expenses
$7,380
Mortgage P&I
67%
$4,814
Property Taxes
4%
$278
Home Insurance
5%
$348
HOA
1%
$70
Property Management
10%
$719
CapEx
5%
$360
Vacancy
6%
$431
Maintenance
5%
$360
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6102 E Sonoran Trl, Scottsdale, AZ 85266 | $5,000 | 4 | 3.5 | 4116 | 2.5 mi |
5844 E Carefree Mountain Dr, Cave Creek, AZ 85377 | $4,999 | 4 | 4 | 3700 | 2.6 mi |
4236 E Whisper Rock Trl, Cave Creek, AZ 85331 | $8,500 | 4 | 3.5 | 3558 | 0.8 mi |
5861 E Cloud Rd, Cave Creek, AZ 85331 | $10,000 | 4 | 3.5 | 3891 | 3.1 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