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 Mid-Term investment with a projected -12.15% first-year return on $175k initial cash invested.
-12.15%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$3,876
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $5,652 expenses = $1,776 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$5,652
Mortgage P&I
95%
$3,690
Property Taxes
8%
$296
Home Insurance
7%
$262
HOA
2%
$87
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426