Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.15% first-year return on $85,050 initial cash invested.
-6.15%
Cash On Cash
4.82%
Cap Rate
0.84
DSCR
$2,640
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,050
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$3,076
Mortgage P&I
73%
$1,932
Property Taxes
6%
$162
Home Insurance
5%
$142
HOA
6%
$154
PManagement
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25822 S Boxwood Dr, Sun Lakes, AZ 85248 | $1,950 | 2 | 2 | 1752 | 0.2 mi |
26005 S Howard Dr, Sun Lakes, AZ 85248 | $3,500 | 2 | 2 | 1700 | 0.4 mi |
10502 E Elmhurst Dr, Sun Lakes, AZ 85248 | $3,200 | 2 | 2 | 1763 | 0.4 mi |
26625 S Lakemont Dr, Sun Lakes, AZ 85248 | $1,750 | 2 | 2 | 1700 | 0.9 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