Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.63% first-year return on $83,790 initial cash invested.
-11.63%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$2,110
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,922
Mortgage P&I
95%
$2,004
Property Taxes
6%
$130
Home Insurance
7%
$140
HOA
5%
$98
PManagement
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
962 E Doris St, Avondale, AZ 85323 | $1,850 | 3 | 2 | 1925 | 0.6 mi |
2109 S 123rd Dr, Avondale, AZ 85323 | $1,400 | 3 | 2 | 1842 | 1.2 mi |
12002 W Tonto St, Avondale, AZ 85323 | $2,700 | 3 | 2 | 1857 | 1.8 mi |
11796 W Locust Ln, Avondale, AZ 85323 | $2,045 | 3 | 2 | 1870 | 1.7 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