Unlock all features! Tap here to upgrade
7878 E Gainey Ranch Road #29, Scottsdale, AZ 85258
3 beds • 5 baths • 4488 sqft
$3,800,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -29.62% first-year return on $798k initial cash invested.
-29.62%
Cash On Cash
0.84%
Cap Rate
0.12
DSCR
$6,801
Rent
-$19,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,801 income − $26,495 expenses = $19,694 out of pocket
Investment Breakdown
|
Purchase Price
$3800k
Downpayment
20.0%
Interest Rate
7.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$798k
Downpayment
20%
$760k
Closing costs
1%
$38,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,801
Total Expenses
$26,495
Mortgage P&I
324%
$22,006
Property Taxes
10%
$695
Home Insurance
20%
$1,330
HOA
10%
$696
Property Management
10%
$680
CapEx
5%
$340
Vacancy
6%
$408
Maintenance
5%
$340
Other
0%
$0