Unlock all features! Tap here to upgrade
9977 E ARROWHEAD Drive, Prescott Valley, AZ 86314
3 beds • 2 baths • 1672 sqft
$489,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.17% first-year return on $103k initial cash invested.
-10.17%
Cash On Cash
4.35%
Cap Rate
0.7
DSCR
$2,509
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $3,379 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,509
Total Expenses
$3,379
Mortgage P&I
100%
$2,519
Property Taxes
1%
$37
Home Insurance
7%
$171
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$151
Maintenance
5%
$125
Other
0%
$0