Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.95% first-year return on $129k initial cash invested.
-10.95%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$3,100
Rent
-$1,179
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$4,279
Mortgage P&I
100%
$3,088
Property Taxes
5%
$157
Home Insurance
7%
$215
HOA
0%
$13
PManagement
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11062 E Mary Katherine Dr, Scottsdale, AZ 85259 | $3,800 | 3 | 2 | 1901 | 0.3 mi |
10765 N 109th Pl, Scottsdale, AZ 85259 | $3,200 | 3 | 2 | 1850 | 0.8 mi |
11367 E Jenan Dr, Scottsdale, AZ 85259 | $2,550 | 3 | 2 | 1670 | 0.2 mi |
11289 E Sunnyside Dr, Scottsdale, AZ 85259 | $2,495 | 3 | 2 | 1650 | 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