Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.94% first-year return on $74,340 initial cash invested.
-10.94%
Cash On Cash
4.45%
Cap Rate
0.7
DSCR
$2,130
Rent
-$678
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,808
Mortgage P&I
89%
$1,886
Property Taxes
4%
$85
Home Insurance
6%
$124
HOA
8%
$160
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10352 W Sands Dr, Lot 469, Peoria, AZ 85383 | $2,099 | 3 | 2.5 | 1375 | 0 mi |
10324 W Sands Dr, Lot 478, Peoria, AZ 85383 | $2,200 | 3 | 2.5 | 1375 | 0.1 mi |
10324 W Sands Dr, Lot 475, Peoria, AZ 85383 | $2,010 | 3 | 2.5 | 1375 | 0 mi |
10324 W Sands Dr, Peoria, AZ 85383 | $2,010 | 3 | 2.5 | 1375 | 0 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