Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.13% first-year return on $86,100 initial cash invested.
-13.13%
Cash On Cash
4.02%
Cap Rate
$2,040
Rent
-$942
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,040
Total Expenses
$2,982
Mortgage P&I
109%
$2,215
Property Taxes
4%
$87
Home Insurance
5%
$102
HOA
2%
$48
PManagement
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
925 E Bluefield Ave, Phoenix, AZ 85022 | $1,850 | 2 | 2 | 1214 | 0.1 mi |
1016 E Utopia Rd, Phoenix, AZ 85024 | $2,200 | 2 | 2 | 1000 | 0.7 mi |
912 E Villa Rita Dr, Phoenix, AZ 85022 | $1,795 | 2 | 1.5 | 1237 | 0.2 mi |
1430 E Topeka Dr, Phoenix, AZ 85024 | $2,070 | 3 | 2 | 1136 | 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