Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.23% first-year return on $64,050 initial cash invested.
7.23%
Cash On Cash
8.36%
Cap Rate
1.4
DSCR
$4,380
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,380
Total Expenses
$3,994
Mortgage P&I
35%
$1,519
Property Taxes
1%
$62
Home Insurance
2%
$107
HOA
27%
$1,167
PManagement
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
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 361, Scottsdale, AZ 85251 | $3,900 | 2 | 2 | 1398 | 0.1 mi |
4800 N 68th St, Unit 294, Scottsdale, AZ 85251 | $4,500 | 2 | 2 | 1398 | 0.1 mi |
4525 N 66th St, Unit 38, Scottsdale, AZ 85251 | $5,000 | 2 | 2 | 1300 | 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