Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.97% first-year return on $126k initial cash invested.
-9.97%
Cash On Cash
4.64%
Cap Rate
$3,380
Rent
-$1,047
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$4,427
Mortgage P&I
95%
$3,198
Property Taxes
4%
$140
Home Insurance
6%
$210
PManagement
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7440 E Cambridge Ave, Scottsdale, AZ 85257 | $3,999 | 3 | 2 | 2254 | 0.1 mi |
2642 N 73rd Pl, Scottsdale, AZ 85257 | $3,000 | 3 | 2 | 1829 | 0.3 mi |
7735 E Catalina Dr, Scottsdale, AZ 85251 | $2,600 | 3 | 2 | 1777 | 0.3 mi |
2825 N 71st St, Scottsdale, AZ 85257 | $3,400 | 3 | 2 | 1762 | 0.6 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