Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.41% first-year return on $105k initial cash invested.
-8.41%
Cash On Cash
4.88%
Cap Rate
0.78
DSCR
$3,170
Rent
-$736
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,999
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,170
Total Expenses
$3,906
Mortgage P&I
82%
$2,611
Property Taxes
3%
$93
Home Insurance
6%
$175
HOA
6%
$204
PManagement
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8243 E Redwing Rd, Scottsdale, AZ 85250 | $2,400 | 3 | 2 | 1380 | 0.4 mi |
8344 E Bonnie Rose Ave, Scottsdale, AZ 85250 | $3,499 | 3 | 2 | 1346 | 0.8 mi |
8744 E Rose Ln, Scottsdale, AZ 85250 | $3,150 | 3 | 2 | 1400 | 0.5 mi |
8701 E Montebello Ave, Scottsdale, AZ 85250 | $3,295 | 3 | 2 | 1400 | 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