Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.57% first-year return on $132k initial cash invested.
-9.57%
Cash On Cash
4.06%
Cap Rate
0.7
DSCR
$3,230
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$4,285
Mortgage P&I
94%
$3,026
Property Taxes
6%
$198
Home Insurance
7%
$220
PManagement
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6802 E Beverly Ln, Scottsdale, AZ 85254 | $4,500 | 3 | 2 | 1428 | 0.1 mi |
6927 E Sandra Ter, Scottsdale, AZ 85254 | $2,900 | 3 | 2 | 1428 | 0.1 mi |
6909 E Kathleen Rd, Scottsdale, AZ 85254 | $2,650 | 3 | 2 | 1428 | 0.2 mi |
6533 E Grandview Dr, Scottsdale, AZ 85254 | $4,000 | 3 | 2 | 1390 | 0.4 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