Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $125k initial cash invested.
-14.14%
Cash On Cash
3.74%
Cap Rate
$3,110
Rent
-$1,471
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$4,581
Mortgage P&I
102%
$3,168
Property Taxes
5%
$165
Home Insurance
7%
$208
HOA
7%
$230
PManagement
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9353 E Altadena Ave, Scottsdale, AZ 85260 | $2,795 | 3 | 2 | 1527 | 0.2 mi |
8981 E Shangri La Rd, Scottsdale, AZ 85260 | $3,800 | 3 | 2 | 1476 | 0.7 mi |
8864 E Mescal St, Scottsdale, AZ 85260 | $2,800 | 3 | 2 | 1500 | 0.8 mi |
8824 E Charter Oak Dr, Scottsdale, AZ 85260 | $2,599 | 3 | 2 | 1526 | 0.8 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