Unlock all features! Tap here to upgrade
985 N Granite Reef Rd UNIT 130, Scottsdale, AZ 85257
2 beds • 2 baths • 855 sqft
$269,999
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.4% first-year return on $56,700 initial cash invested.
-8.4%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$1,900
Rent
-$397
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$2,297
Mortgage P&I
71%
$1,356
Property Taxes
3%
$53
Home Insurance
5%
$94
HOA
16%
$300
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8542 E Belleview St, Scottsdale, AZ 85257 | $1,750 | 2 | 2 | 1037 | 0.4 mi |
8731 E Coronado Rd, Scottsdale, AZ 85257 | $2,750 | 2 | 2 | 1020 | 0.7 mi |
1652 N 87th St, Apt 1, Scottsdale, AZ 85257 | $2,095 | 2 | 2 | 1025 | 0.7 mi |
1650 N 87th Ter, Scottsdale, AZ 85257 | $1,295 | 2 | 2 | 699 | 0.8 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