Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $231k initial cash invested.
-13.64%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$4,930
Rent
-$2,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,930
Total Expenses
$7,555
Mortgage P&I
114%
$5,620
Property Taxes
5%
$269
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$246
Vacancy
6%
$296
Maintenance
5%
$246
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16213 N 63rd Pl, Scottsdale, AZ 85254 | $8,000 | 4 | 3 | 2577 | 0.1 mi |
6709 E Sandra Ter, Scottsdale, AZ 85254 | $4,599 | 4 | 3 | 2585 | 0.3 mi |
6937 E Paradise Ln, Scottsdale, AZ 85254 | $4,100 | 4 | 3 | 2228 | 0.7 mi |
6763 E Paradise Ln, Scottsdale, AZ 85254 | $4,600 | 4 | 2.5 | 2412 | 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