Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.56% first-year return on $82,824 initial cash invested.
-8.56%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$2,250
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,824
Downpayment
20%
$78,880
Closing costs
1%
$3,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$2,841
Mortgage P&I
87%
$1,951
Property Taxes
7%
$161
Home Insurance
6%
$140
HOA
0%
$5
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6920 N Bowen Blvd, Prescott Valley, AZ 86315 | $2,200 | 3 | 2 | 1467 | 0.3 mi |
6981 N Wise Maverick Dr, Prescott Valley, AZ 86315 | $2,025 | 3 | 2 | 1467 | 0.3 mi |
7631 E Sedalia Trl, Prescott Valley, AZ 86315 | $2,200 | 3 | 2 | 1479 | 0.7 mi |
7402 E Plateau Ridge Rd, Prescott Valley, AZ 86315 | $2,200 | 3 | 2 | 1425 | 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