Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.63% first-year return on $131k initial cash invested.
-6.63%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$3,710
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,710
Total Expenses
$4,435
Mortgage P&I
84%
$3,113
Property Taxes
4%
$137
Home Insurance
6%
$219
PManagement
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8447 E Sheridan St, Scottsdale, AZ 85257 | $3,500 | 4 | 2 | 1676 | 0.4 mi |
8661 E Monte Vista Rd, Scottsdale, AZ 85257 | $3,500 | 4 | 2 | 1676 | 0.4 mi |
8717 E Monte Vista Rd, Scottsdale, AZ 85257 | $3,495 | 4 | 2 | 1676 | 0.5 mi |
8248 E Windsor Ave, Scottsdale, AZ 85257 | $3,200 | 4 | 2 | 1650 | 0.6 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