Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.19% first-year return on $107k initial cash invested.
-7.19%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$3,060
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,060
Total Expenses
$3,702
Mortgage P&I
83%
$2,543
Property Taxes
4%
$112
Home Insurance
6%
$178
HOA
2%
$73
PManagement
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5913 E Thomas Rd, Scottsdale, AZ 85251 | $2,650 | 2 | 2 | 1544 | 0.5 mi |
3231 N 63rd St, Scottsdale, AZ 85251 | $3,500 | 3 | 2 | 1740 | 0.2 mi |
6419 E Windsor Ave, Scottsdale, AZ 85257 | $5,300 | 3 | 2 | 1743 | 0.4 mi |
3413 N Paiute Way, Scottsdale, AZ 85251 | $2,025 | 2 | 2 | 1000 | 0.5 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