Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8% first-year return on $86,520 initial cash invested.
-8%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$2,690
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,520
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$3,267
Mortgage P&I
77%
$2,069
Property Taxes
5%
$125
Home Insurance
5%
$144
HOA
9%
$231
PManagement
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|
16818 N 56th St, Apt 210, Scottsdale, AZ 85254 | $1,545 | 2 | 2 | 1000 | 0.3 mi |
16635 N 59th St, Scottsdale, AZ 85254 | $2,995 | 3 | 2 | 1287 | 0.3 mi |
5704 E Aire Libre Ave, Unit 1236, Scottsdale, AZ 85254 | $2,100 | 3 | 2 | 1196 | 0.3 mi |
5302 E Kelton Ln, Scottsdale, AZ 85254 | $4,450 | 3 | 3 | 1704 | 0.6 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