Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $45,150 initial cash invested.
-15.73%
Cash On Cash
3.46%
Cap Rate
0.55
DSCR
$1,870
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,462
Mortgage P&I
60%
$1,118
Property Taxes
2%
$30
Home Insurance
4%
$75
HOA
40%
$752
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4800 N 68th St, Unit 314, Scottsdale, AZ 85251 | $2,000 | 1 | 1 | 624 | 0 mi |
4800 N 68th St, Unit 207, Scottsdale, AZ 85251 | $2,500 | 1 | 1 | 624 | 0.1 mi |
4848 N Goldwater Blvd, Scottsdale, AZ 85251 | $1,655 | 1 | 1 | 609 | 0.5 mi |
4848 N Goldwater Blvd, # Aucqqx, Scottsdale, AZ 85251 | $1,795 | 1 | 1 | 609 | 0.5 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