Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.47% first-year return on $71,190 initial cash invested.
0.47%
Cash On Cash
6.91%
Cap Rate
1.13
DSCR
$4,090
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,090
Total Expenses
$4,062
Mortgage P&I
42%
$1,720
Property Taxes
2%
$62
Home Insurance
3%
$119
HOA
27%
$1,099
PManagement
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
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 | 0.1 mi |
4800 N 68th St, Unit 231, Scottsdale, AZ 85251 | $6,000 | 2 | 2 | 1505 | 0.1 mi |
4800 N 68th St, Unit 145, Scottsdale, AZ 85251 | $2,500 | 2 | 1 | 1346 | 0.1 mi |
4701 N 68th St, Unit 217, Scottsdale, AZ 85251 | $1,800 | 2 | 2 | 1039 | 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