Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.52% first-year return on $115k initial cash invested.
-9.52%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$2,980
Rent
-$916
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,980
Total Expenses
$3,896
Mortgage P&I
95%
$2,824
Property Taxes
4%
$105
Home Insurance
6%
$192
PManagement
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2034 N 87th Pl, Scottsdale, AZ 85257 | $2,549 | 3 | 2 | 1480 | 0.3 mi |
8315 E Sheridan St, Scottsdale, AZ 85257 | $3,150 | 3 | 2 | 1567 | 0.3 mi |
2342 N 87th Way, Scottsdale, AZ 85257 | $2,700 | 3 | 2 | 1464 | 0.2 mi |
2225 N 87th Way, Scottsdale, AZ 85257 | $2,550 | 3 | 2 | 1464 | 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