Unlock all features! Tap here to upgrade
7501 E Paseo Dulce Cir, Prescott Valley, AZ 86314
3 beds • 2 baths • 1378 sqft
$391,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.17% first-year return on $82,131 initial cash invested.
-10.17%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$2,035
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $2,731 expenses = $696 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,131
Downpayment
20%
$78,220
Closing costs
1%
$3,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,035
Total Expenses
$2,731
Mortgage P&I
95%
$1,939
Property Taxes
6%
$122
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0