Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.8% first-year return on $80,640 initial cash invested.
-15.8%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$1,750
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,640
Downpayment
20%
$76,800
Closing costs
1%
$3,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$2,812
Mortgage P&I
108%
$1,885
Property Taxes
11%
$197
Home Insurance
8%
$134
HOA
8%
$140
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3771 N 99th Dr, Avondale, AZ 85392 | $1,950 | 2 | 2 | 1272 | 0.1 mi |
10416 W Devonshire Ave, Phoenix, AZ 85037 | $1,800 | 2 | 2 | 1232 | 0.5 mi |
10119 W Windsor Blvd, Glendale, AZ 85307 | $2,040 | 2 | 2 | 1291 | 1.3 mi |
10030 W Indian School Rd, Apt 155, Phoenix, AZ 85037 | $1,495 | 2 | 2 | 1037 | 0.3 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