Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.92% first-year return on $74,466 initial cash invested.
-12.92%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$1,490
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,466
Downpayment
20%
$70,920
Closing costs
1%
$3,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$2,292
Mortgage P&I
117%
$1,749
Property Taxes
2%
$27
Home Insurance
9%
$130
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3461 Iroquois Dr, # 101, Lake Havasu, AZ 86404 | $1,450 | 2 | 2 | 1020 | 1.4 mi |
2440 Huntington Dr, Lake Havasu City, AZ 86403 | $1,400 | 2 | 2 | 1034 | 1.4 mi |
2940 Palo Verde Blvd N, Lake Havasu City, AZ 86404 | $1,600 | 2 | 2 | 1163 | 0.6 mi |
2470 Huntington Dr, Lake Havasu City, AZ 86403 | $1,350 | 2 | 2 | 1125 | 1.4 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