Unlock all features! Tap here to upgrade
8160 N Command Point Dr, Prescott Valley, AZ 86315
3 beds • 2 baths • 1628 sqft
$454,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $113k initial cash invested.
-4.73%
Cash On Cash
5.34%
Cap Rate
0.87
DSCR
$3,406
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $3,853 expenses = $447 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,900
Closing costs
1%
$4,545
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,406
Total Expenses
$3,853
Mortgage P&I
69%
$2,333
Property Taxes
6%
$192
Home Insurance
5%
$161
HOA
0%
$9
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375