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 Mid-Term investment with a projected -9.13% first-year return on $139k initial cash invested.
-9.13%
Cash On Cash
4.84%
Cap Rate
0.72
DSCR
$4,096
Rent
-$1,059
Cashflow
Cash Flow
$4,096 income − $5,155 expenses = $1,059 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,772
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,096
Total Expenses
$5,155
Mortgage P&I
79%
$3,223
Property Taxes
6%
$257
Home Insurance
5%
$201
HOA
2%
$80
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451