REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5640 E Bell Rd UNIT 1010, Scottsdale, AZ 85254

2 beds • 3 baths • 1268 sqft

Email

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...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis