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 Long-Term investment with a projected -12.76% first-year return on $95,445 initial cash invested.
-12.76%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$2,271
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,271 income − $3,286 expenses = $1,015 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,445
Downpayment
20%
$90,900
Closing costs
1%
$4,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,271
Total Expenses
$3,286
Mortgage P&I
103%
$2,333
Property Taxes
8%
$192
Home Insurance
7%
$161
HOA
0%
$9
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0