Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.1% first-year return on $86,100 initial cash invested.
-1.1%
Cash On Cash
6.68%
Cap Rate
1.07
DSCR
$4,610
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,100
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,610
Total Expenses
$4,689
Mortgage P&I
46%
$2,130
Property Taxes
1%
$67
Home Insurance
3%
$144
HOA
25%
$1,150
PManagement
10%
$461
CapEx
5%
$230
Vacancy
6%
$277
Maintenance
5%
$230
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4800 N 68th St, Unit 294, Scottsdale, AZ 85251 | $4,500 | 2 | 2 | 1398 | 0.3 mi |
4800 N 68th St, Unit 361, Scottsdale, AZ 85251 | $3,900 | 2 | 2 | 1398 | 0.4 mi |
4525 N 66th St, Unit 83, Scottsdale, AZ 85251 | $5,500 | 2 | 2 | 1486 | 0.2 mi |
4800 N 68th St, Unit 240, Scottsdale, AZ 85251 | $2,695 | 2 | 2 | 1346 | 0.3 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