Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.51% first-year return on $123k initial cash invested.
-8.51%
Cash On Cash
4.42%
Cap Rate
0.75
DSCR
$3,310
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,310
Total Expenses
$4,181
Mortgage P&I
86%
$2,858
Property Taxes
6%
$213
Home Insurance
6%
$205
HOA
1%
$43
PManagement
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6621 E Kelton Ln N, Scottsdale, AZ 85254 | $2,600 | 2 | 2 | 1428 | 0.1 mi |
6614 E Juniper Ave, Scottsdale, AZ 85254 | $2,950 | 2 | 2 | 1428 | 0.1 mi |
6816 E Kings Ave, Scottsdale, AZ 85254 | $2,695 | 2 | 2 | 1174 | 0.2 mi |
6614 E Kelton Ln, Scottsdale, AZ 85254 | $3,495 | 2 | 2 | 1866 | 0.1 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