Unlock all features! Tap here to upgrade
8116 E WHISPERING WIND Drive, Scottsdale, AZ 85255
4 beds • 3 baths • 3012 sqft
$1,550,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.66% first-year return on $326k initial cash invested.
-17.66%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$5,360
Rent
-$4,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,360
Total Expenses
$10,149
Mortgage P&I
144%
$7,736
Property Taxes
9%
$464
Home Insurance
10%
$542
HOA
0%
$13
Property Management
10%
$536
CapEx
5%
$268
Vacancy
6%
$322
Maintenance
5%
$268
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8418 E La Junta Rd, Scottsdale, AZ 85255 | $8,500 | 4 | 3 | 3016 | 0.4 mi |
8156 E Questa Rd, Scottsdale, AZ 85255 | $7,000 | 4 | 3 | 3240 | 0.2 mi |
23492 N 77th Pl, Scottsdale, AZ 85255 | $3,980 | 4 | 3 | 2941 | 1 mi |
8001 E Vista Bonita Dr, Scottsdale, AZ 85255 | $5,700 | 4 | 3 | 3144 | 1 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