This property looks like a bad Long-Term investment with a projected -10.11% first-year return on $58,779 initial cash invested.
-10.11%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$1,530
Rent
-$495
Cashflow
$18,360
Annual
$1,429
Median
$1,535
Avg
25
Samples
Cash Flow
$1,530 income − $2,025 expenses = $495 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$2,025
Mortgage P&I
93%
$1,425
Property Taxes
7%
$105
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1221 E Roosevelt St, Unit B, Phoenix, AZ 85006 | $1,350 | 2 | 1 | 684 | 0.3 mi |
1212 E Taylor St, Phoenix, AZ 85006 | $1,450 | 2 | 1 | 850 | 0.4 mi |
339 N 11th St, # 107, Phoenix, AZ 85006 | $995 | 2 | 1 | 850 | 0.4 mi |
739 E Pierce St, Apt 2, Phoenix, AZ 85006 | $899 | 2 | 1 | 621 | 0.2 mi |
1222 E Roosevelt St, Phoenix, AZ 85006 | $1,450 | 2 | 1 | 612 | 0.3 mi |
329 N 12th St, Unit B, Phoenix, AZ 85006 | $1,650 | 2 | 2 | 778 | 0.5 mi |
1306 E Fillmore St, Phoenix, AZ 85006 | $1,900 | 2 | 2 | 800 | 0.4 mi |
921 E Roosevelt St, Phoenix, AZ 85006 | $2,307 | 2 | 2 | 832 | 0 mi |
1006 E Mckinley St, Phoenix, AZ 85006 | $2,399 | 2 | 1 | 1149 | 0.1 mi |
340 N 12th St, Unit B, Phoenix, AZ 85006 | $1,200 | 2 | 2 | 630 | 0.4 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price