Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.84% first-year return on $75,579 initial cash invested.
1.84%
Cash On Cash
7.09%
Cap Rate
1.19
DSCR
$4,340
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,340
Total Expenses
$4,224
Mortgage P&I
41%
$1,792
Property Taxes
2%
$77
Home Insurance
3%
$126
HOA
25%
$1,101
PManagement
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4800 N 68th St, Unit 240, Scottsdale, AZ 85251 | $2,695 | 2 | 2 | 1346 | 0.1 mi |
4800 N 68th St, Unit 294, Scottsdale, AZ 85251 | $4,500 | 2 | 2 | 1398 | 0 mi |
4525 N 66th St, Unit 38, Scottsdale, AZ 85251 | $5,000 | 2 | 2 | 1300 | 0.2 mi |
4800 N 68th St, Unit 361, Scottsdale, AZ 85251 | $3,900 | 2 | 2 | 1398 | 0.2 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