Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.4% first-year return on $110k initial cash invested.
-7.4%
Cash On Cash
5.02%
Cap Rate
0.81
DSCR
$3,470
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,470
Total Expenses
$4,150
Mortgage P&I
78%
$2,700
Property Taxes
3%
$103
Home Insurance
5%
$184
HOA
7%
$260
PManagement
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7513 E Minnezona Ave, Scottsdale, AZ 85251 | $3,500 | 3 | 2 | 1752 | 0.4 mi |
4521 N 75th Pl, Scottsdale, AZ 85251 | $2,850 | 3 | 2 | 1559 | 0.4 mi |
7430 E Minnezona Ave, Scottsdale, AZ 85251 | $2,125 | 3 | 2 | 1559 | 0.4 mi |
7521 E Mcknight Ave, Scottsdale, AZ 85251 | $2,200 | 3 | 2 | 1350 | 0.4 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