7719 E Gentle Winds Rd, Prescott Valley, AZ 86315
3 beds • 2 baths • 2219 sqft
$582,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.56% first-year return on $122k initial cash invested.
-17.56%
Cash On Cash
3.19%
Cap Rate
0.48
DSCR
$2,649
Rent
-$1,788
Cashflow
Cash Flow
$2,649 income − $4,437 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,649
Total Expenses
$4,437
Mortgage P&I
121%
$3,202
Property Taxes
10%
$259
Home Insurance
8%
$208
HOA
3%
$80
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0