Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.31% first-year return on $122k initial cash invested.
-10.31%
Cash On Cash
4.4%
Cap Rate
0.71
DSCR
$3,210
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,210
Total Expenses
$4,255
Mortgage P&I
94%
$3,008
Property Taxes
4%
$140
Home Insurance
6%
$203
HOA
2%
$70
PManagement
10%
$321
CapEx
5%
$160
Vacancy
6%
$193
Maintenance
5%
$160
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11173 N 89th St, Scottsdale, AZ 85260 | $2,600 | 3 | 2 | 1476 | 0.1 mi |
11260 N 92nd St, Unit 1073, Scottsdale, AZ 85260 | $2,600 | 3 | 2 | 1507 | 0.1 mi |
13235 N 90th Pl, Scottsdale, AZ 85260 | $2,700 | 3 | 2 | 1440 | 1.1 mi |
9265 E Kalil Dr, Scottsdale, AZ 85260 | $3,250 | 3 | 2 | 1369 | 0.4 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