Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.08% first-year return on $163k initial cash invested.
-14.08%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$3,290
Rent
-$1,910
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
$3,290
Total Expenses
$5,200
Mortgage P&I
116%
$3,813
Property Taxes
6%
$185
Home Insurance
8%
$271
HOA
2%
$77
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9817 E Pine Valley Rd, Scottsdale, AZ 85260 | $2,995 | 3 | 2 | 1677 | 0 mi |
10061 E Evans Dr, Scottsdale, AZ 85260 | $3,400 | 3 | 2 | 1756 | 0.2 mi |
10357 E Texas Sage Ln, Scottsdale, AZ 85255 | $4,995 | 3 | 2 | 1702 | 0.7 mi |
14501 N 100th Way, Scottsdale, AZ 85260 | $3,099 | 3 | 2 | 1756 | 0.3 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