7238 N Summer Walk Way, Prescott Valley, AZ 86315
3 beds • 2 baths • 2353 sqft
$577,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.24% first-year return on $121k initial cash invested.
-17.24%
Cash On Cash
3.37%
Cap Rate
0.5
DSCR
$2,731
Rent
-$1,741
Cashflow
Cash Flow
$2,731 income − $4,472 expenses = $1,741 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,731
Total Expenses
$4,472
Mortgage P&I
118%
$3,223
Property Taxes
9%
$257
Home Insurance
7%
$201
HOA
3%
$80
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0