Unlock all features! Tap here to upgrade
8649 E Royal Palm Rd UNIT 113, Scottsdale, AZ 85258
1 beds • 1 baths • 758 sqft
$275,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.9% first-year return on $57,750 initial cash invested.
-12.9%
Cash On Cash
3.9%
Cap Rate
0.63
DSCR
$1,730
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,730
Total Expenses
$2,351
Mortgage P&I
83%
$1,429
Property Taxes
2%
$35
Home Insurance
6%
$96
HOA
20%
$342
PManagement
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8651 E Royal Palm Rd, Scottsdale, AZ 85258 | $1,400 | 1 | 1 | 850 | 0.1 mi |
8649 E Royal Palm Rd, Unit 121, Scottsdale, AZ 85258 | $2,250 | 1 | 1 | 758 | 0 mi |
8649 E Royal Palm Rd, Unit 213, Scottsdale, AZ 85258 | $2,800 | 1 | 1 | 758 | 0.1 mi |
8649 E Royal Palm Rd, Unit 104, Scottsdale, AZ 85258 | $1,350 | 1 | 1 | 758 | 0.1 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