Unlock all features! Tap here to upgrade
7630 E Midnight Way Unit 8B, Prescott Valley, AZ 86314
3 beds • 3 baths • 1888 sqft
$749,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.46% first-year return on $157k initial cash invested.
-18.46%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$2,584
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $5,006 expenses = $2,422 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,584
Total Expenses
$5,006
Mortgage P&I
143%
$3,690
Property Taxes
11%
$296
Home Insurance
10%
$262
HOA
3%
$87
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0