Unlock all features! Tap here to upgrade
8610 N Sprouting Tree Dr, Prescott Valley, AZ 86315
3 beds • 3 baths • 2153 sqft
$631,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -18% first-year return on $151k initial cash invested.
-18%
Cash On Cash
1.65%
Cap Rate
0.29
DSCR
$2,521
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,310
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,521
Total Expenses
$4,779
Mortgage P&I
120%
$3,023
Property Taxes
10%
$242
Home Insurance
9%
$224
HOA
3%
$80
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630