Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.27% first-year return on $143k initial cash invested.
-10.27%
Cash On Cash
3.92%
Cap Rate
0.68
DSCR
$3,250
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,250
Total Expenses
$4,472
Mortgage P&I
101%
$3,280
Property Taxes
3%
$110
Home Insurance
7%
$238
PManagement
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7536 E Princeton Ave, Scottsdale, AZ 85257 | $4,000 | 3 | 2 | 1750 | 0.5 mi |
2647 N Miller Rd, Unit 10, Scottsdale, AZ 85257 | $2,799 | 3 | 2 | 1756 | 0.5 mi |
8424 E Dianna Dr, Scottsdale, AZ 85257 | $3,300 | 3 | 2 | 1729 | 0.7 mi |
7735 E Catalina Dr, Scottsdale, AZ 85251 | $2,600 | 3 | 2 | 1777 | 0.7 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