Unlock all features! Tap here to upgrade
4900 N Calle Santa Cruz, Prescott Valley, AZ 86314
3 beds • 2 baths • 1654 sqft
$447,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.78% first-year return on $93,933 initial cash invested.
-11.78%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$2,253
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $3,175 expenses = $922 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,933
Downpayment
20%
$89,460
Closing costs
1%
$4,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,253
Total Expenses
$3,175
Mortgage P&I
101%
$2,283
Property Taxes
6%
$140
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0