Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.35% first-year return on $46,200 initial cash invested.
3.35%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$2,420
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$2,291
Mortgage P&I
45%
$1,098
Property Taxes
1%
$36
Home Insurance
3%
$77
HOA
19%
$451
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4630 N 68th St, Unit 203, Scottsdale, AZ 85251 | $2,050 | 2 | 2 | 1020 | 0.1 mi |
4620 N 68th St, Unit 104, Scottsdale, AZ 85251 | $1,500 | 2 | 2 | 1020 | 0.1 mi |
4630 N 68th St, Unit 247, Scottsdale, AZ 85251 | $3,200 | 2 | 1.5 | 986 | 0 mi |
4630 N 68th St, Unit 242, Scottsdale, AZ 85251 | $2,100 | 2 | 1.5 | 986 | 0 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