Unlock all features! Tap here to upgrade
7650 E Williams Dr UNIT 1064, Scottsdale, AZ 85255
2 beds • 2 baths • 1544 sqft
$560,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.35% first-year return on $118k initial cash invested.
-11.35%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$3,060
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,060
Total Expenses
$4,172
Mortgage P&I
91%
$2,789
Property Taxes
7%
$216
Home Insurance
6%
$196
HOA
6%
$175
PManagement
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23685 N 75th Pl, Scottsdale, AZ 85255 | $3,200 | 2 | 2 | 1625 | 0.6 mi |
23805 N 75th St, Scottsdale, AZ 85255 | $2,950 | 2 | 2 | 1453 | 0.7 mi |
23155 N 89th Pl, Scottsdale, AZ 85255 | $3,495 | 2 | 2 | 1508 | 1.6 mi |
7500 E Deer Valley Rd, Unit 46, Scottsdale, AZ 85255 | $2,400 | 2 | 2 | 1375 | 0.5 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