Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.22% first-year return on $145k initial cash invested.
-17.22%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$2,520
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$4,596
Mortgage P&I
133%
$3,360
Property Taxes
11%
$274
Home Insurance
10%
$245
HOA
2%
$62
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
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 | 0.9 mi |
5384 N Long Rifle Rd, Prescott Valley, AZ 86314 | $2,700 | 4 | 3 | 2743 | 1.7 mi |
4083 N Pembroke St, Prescott Valley, AZ 86314 | $2,950 | 4 | 2 | 2334 | 1.2 mi |
5433 N Pierce Ln, Prescott Valley, AZ 86314 | $2,245 | 4 | 2 | 2041 | 0.3 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