Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $96,390 initial cash invested.
-10.97%
Cash On Cash
4.47%
Cap Rate
$2,870
Rent
-$881
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,390
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$3,751
Mortgage P&I
85%
$2,447
Property Taxes
4%
$102
Home Insurance
6%
$161
HOA
10%
$294
PManagement
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5039 N 81st St, Scottsdale, AZ 85250 | $1,995 | 2 | 2 | 1216 | 0.1 mi |
7950 E Starlight Way, Unit 210, Scottsdale, AZ 85250 | $2,249 | 2 | 2 | 1496 | 0.7 mi |
5121 N 79th Pl, Scottsdale, AZ 85250 | $2,850 | 2 | 2 | 1638 | 0.3 mi |
5613 N 76th Pl, Scottsdale, AZ 85250 | $3,500 | 2 | 2 | 1607 | 0.8 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