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 Mid-Term investment with a projected -3.84% first-year return on $112k initial cash invested.
-3.84%
Cash On Cash
5.53%
Cap Rate
0.9
DSCR
$3,380
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $3,738 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,460
Closing costs
1%
$4,473
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$3,738
Mortgage P&I
68%
$2,283
Property Taxes
4%
$140
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372