Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $127k initial cash invested.
-14.85%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$2,610
Rent
-$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,044
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,610
Total Expenses
$4,181
Mortgage P&I
113%
$2,947
Property Taxes
11%
$279
Home Insurance
8%
$215
HOA
2%
$62
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6529 E Falon Ln, Prescott Valley, AZ 86314 | $2,695 | 4 | 3 | 2432 | 0.2 mi |
4083 N Pembroke St, Prescott Valley, AZ 86314 | $2,950 | 4 | 2 | 2334 | 0.4 mi |
6548 E Bay Point Way, Prescott Valley, AZ 86314 | $3,000 | 4 | 2 | 2012 | 0.7 mi |
5433 N Pierce Ln, Prescott Valley, AZ 86314 | $2,245 | 4 | 2 | 2041 | 1.1 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