Unlock all features! Tap here to upgrade
7520 E Joshua Ranch Rd, Prescott Valley, AZ 86315
3 beds • 2 baths • 1496 sqft
$506,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.67% first-year return on $106k initial cash invested.
-18.67%
Cash On Cash
2.92%
Cap Rate
0.44
DSCR
$2,067
Rent
-$1,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,067 income − $3,721 expenses = $1,654 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,067
Total Expenses
$3,721
Mortgage P&I
135%
$2,785
Property Taxes
7%
$145
Home Insurance
11%
$230
HOA
1%
$24
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0