Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.76% first-year return on $119k initial cash invested.
-7.76%
Cash On Cash
5%
Cap Rate
0.8
DSCR
$3,470
Rent
-$773
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,470
Total Expenses
$4,243
Mortgage P&I
86%
$2,972
Property Taxes
5%
$169
Home Insurance
6%
$199
PManagement
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16635 N 59th St, Scottsdale, AZ 85254 | $2,895 | 3 | 2 | 1287 | 0.1 mi |
6425 E Sandra Ter, Scottsdale, AZ 85254 | $2,900 | 3 | 2 | 1248 | 0.8 mi |
6427 E Grandview Dr, Scottsdale, AZ 85254 | $3,500 | 3 | 2 | 1376 | 0.8 mi |
6444 E Sandra Ter, Scottsdale, AZ 85254 | $5,000 | 3 | 2 | 1376 | 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