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 Mid-Term investment with a projected -10.98% first-year return on $124k initial cash invested.
-10.98%
Cash On Cash
4.2%
Cap Rate
0.64
DSCR
$3,100
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $4,238 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,063
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$4,238
Mortgage P&I
90%
$2,785
Property Taxes
5%
$145
Home Insurance
7%
$230
HOA
1%
$24
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341