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 Mid-Term investment with a projected -26.46% first-year return on $816k initial cash invested.
-26.46%
Cash On Cash
1.4%
Cap Rate
0.2
DSCR
$10,202
Rent
-$17,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,202 income − $28,195 expenses = $17,993 out of pocket
Investment Breakdown
|
Purchase Price
$3800k
Downpayment
20.0%
Interest Rate
7.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$816k
Downpayment
20%
$760k
Closing costs
1%
$38,000
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,202
Total Expenses
$28,195
Mortgage P&I
216%
$22,006
Property Taxes
7%
$695
Home Insurance
13%
$1,330
HOA
7%
$696
Property Management
12%
$1,224
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,122