Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.41% first-year return on $118k initial cash invested.
-0.41%
Cash On Cash
6.23%
Cap Rate
1.06
DSCR
$4,110
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,110
Total Expenses
$4,150
Mortgage P&I
67%
$2,742
Property Taxes
3%
$142
Home Insurance
5%
$196
PManagement
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8143 E Weldon Ave, Scottsdale, AZ 85251 | $4,250 | 4 | 2 | 1830 | 0.1 mi |
8430 E Indianola Ave, Scottsdale, AZ 85251 | $3,500 | 4 | 2 | 1857 | 0.4 mi |
3526 N 85th St, Scottsdale, AZ 85251 | $3,500 | 4 | 2 | 1830 | 0.4 mi |
3625 N Hayden Rd, Scottsdale, AZ 85251 | $3,799 | 4 | 2 | 1895 | 0.3 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