Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.6% first-year return on $126k initial cash invested.
-15.6%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$2,290
Rent
-$1,638
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$3,928
Mortgage P&I
132%
$3,013
Property Taxes
5%
$111
Home Insurance
9%
$210
PManagement
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8123 E Mitchell Dr, Scottsdale, AZ 85251 | $2,200 | 2 | 2 | 1506 | 0.4 mi |
7502 E Earll Dr, Unit 2, Scottsdale, AZ 85251 | $1,800 | 2 | 2 | 1209 | 0.4 mi |
8127 E Columbus Ave, Scottsdale, AZ 85251 | $2,295 | 3 | 2 | 1437 | 0.5 mi |
7528 E 1st St, Scottsdale, AZ 85251 | $3,200 | 2 | 1 | 1400 | 0.4 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