Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.74% first-year return on $348k initial cash invested.
-24.74%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$3,720
Rent
-$7,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$348k
Downpayment
20%
$332k
Closing costs
1%
$16,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,720
Total Expenses
$10,898
Mortgage P&I
222%
$8,275
Property Taxes
16%
$588
Home Insurance
16%
$578
HOA
13%
$490
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8470 N Vista Ln, Prescott, AZ 86305 | $3,800 | 3 | 3.5 | 2676 | 1.3 mi |
2440 W Live Oak Dr, Prescott, AZ 86305 | $3,300 | 3 | 2.5 | 2992 | 2.2 mi |
5885 W Maddie Ln, Prescott, AZ 86305 | $5,970 | 3 | 4 | 2711 | 6.6 mi |
14415 N Sandia Ln, Prescott, AZ 86305 | $5,500 | 4 | 4 | 3109 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality