Unlock all features! Tap here to upgrade
7575 E Indian Bend Rd APT 1055, Scottsdale, AZ 85250
2 beds • 2 baths • 1073 sqft
$440,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.71% first-year return on $92,400 initial cash invested.
-9.71%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$2,540
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,400
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$3,288
Mortgage P&I
86%
$2,173
Property Taxes
4%
$96
Home Insurance
6%
$154
HOA
8%
$205
PManagement
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7575 E Indian Bend Rd, Apt 1135, Scottsdale, AZ 85250 | $3,000 | 2 | 2 | 1073 | 0.1 mi |
5950 N 78th St, Unit 225, Scottsdale, AZ 85250 | $1,699 | 2 | 2 | 1036 | 1 mi |
7424 N Via, Camello Del Norte Unit 191, Scottsdale, AZ 85258 | $2,800 | 2 | 2 | 1238 | 0.8 mi |
7839 E Rovey Ave, Scottsdale, AZ 85250 | $1,895 | 2 | 1.5 | 976 | 0.9 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