Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10% first-year return on $91,287 initial cash invested.
-10%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$2,310
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,287
Downpayment
20%
$86,940
Closing costs
1%
$4,347
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$3,071
Mortgage P&I
93%
$2,150
Property Taxes
7%
$159
Home Insurance
7%
$154
HOA
0%
$6
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7696 E Dusty Boot Rd, Prescott Valley, AZ 86315 | $2,275 | 3 | 2 | 1625 | 0.3 mi |
7551 E Dusty Boot Rd, Prescott Valley, AZ 86315 | $2,200 | 3 | 2 | 1591 | 0.2 mi |
7075 E Horizon Way, Prescott Valley, AZ 86315 | $2,900 | 3 | 2 | 1655 | 0.3 mi |
7912 E Annabel Way, Prescott Valley, AZ 86315 | $2,300 | 3 | 2 | 1650 | 0.7 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