Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.5% first-year return on $163k initial cash invested.
-15.5%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$3,260
Rent
-$2,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,260
Total Expenses
$5,362
Mortgage P&I
116%
$3,779
Property Taxes
5%
$174
Home Insurance
8%
$271
HOA
9%
$290
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12830 N 95th Way, Scottsdale, AZ 85260 | $3,300 | 3 | 2 | 1791 | 0.3 mi |
9714 E Camino Del Santo, Scottsdale, AZ 85260 | $3,400 | 3 | 2 | 1782 | 0.4 mi |
9907 E Wood Dr, Scottsdale, AZ 85260 | $3,300 | 3 | 2 | 1882 | 0.6 mi |
9526 E Wood Dr, Scottsdale, AZ 85260 | $3,100 | 3 | 2 | 1736 | 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