Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.07% first-year return on $84,000 initial cash invested.
-15.07%
Cash On Cash
3.53%
Cap Rate
0.55
DSCR
$1,950
Rent
-$1,055
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$3,005
Mortgage P&I
109%
$2,135
Property Taxes
5%
$106
Home Insurance
7%
$140
HOA
6%
$116
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20322 N 106th Ave, Peoria, AZ 85382 | $1,950 | 2 | 2 | 1322 | 0.3 mi |
10836 W Ventana Dr E, Peoria, AZ 85373 | $1,800 | 2 | 2 | 1309 | 0.3 mi |
10653 W Mohawk Ln, Peoria, AZ 85382 | $1,795 | 2 | 2 | 1295 | 0.2 mi |
20437 N 105th Ave, Peoria, AZ 85382 | $1,775 | 2 | 2 | 1295 | 0.3 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