Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.23% first-year return on $410k initial cash invested.
-25.23%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$3,200
Rent
-$8,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,200
Total Expenses
$11,810
Mortgage P&I
305%
$9,744
Property Taxes
17%
$552
Home Insurance
21%
$682
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25526 N 103rd Ave, Peoria, AZ 85383 | $3,999 | 5 | 4.5 | 4423 | 1.2 mi |
9673 W Cashman Dr, Peoria, AZ 85383 | $4,199 | 5 | 4.5 | 3908 | 0.8 mi |
10847 W Nosean Rd, Peoria, AZ 85383 | $2,750 | 4 | 3.5 | 3105 | 1.3 mi |
9975 W Foothill Dr, Peoria, AZ 85383 | $2,700 | 4 | 3.5 | 2974 | 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