Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.27% first-year return on $86,100 initial cash invested.
-9.27%
Cash On Cash
4.18%
Cap Rate
0.72
DSCR
$2,130
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,100
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,795
Mortgage P&I
93%
$1,987
Property Taxes
5%
$111
Home Insurance
7%
$144
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1037 W Hermosa Dr, Tempe, AZ 85282 | $2,300 | 3 | 2 | 1188 | 1 mi |
3831 S Mitchell Dr, Tempe, AZ 85282 | $2,000 | 3 | 2 | 1193 | 1.1 mi |
1026 W Pegasus Dr, Tempe, AZ 85283 | $1,800 | 3 | 2 | 1258 | 0.6 mi |
5858 S Brittany Ln, Tempe, AZ 85283 | $1,995 | 3 | 2 | 1277 | 0.6 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