Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.36% first-year return on $83,979 initial cash invested.
-15.36%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,130
Rent
-$1,075
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$3,205
Mortgage P&I
96%
$2,054
Property Taxes
10%
$211
Home Insurance
7%
$140
HOA
12%
$247
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 |
|---|---|---|---|---|---|
26432 S Lakewood Dr, Sun Lakes, AZ 85248 | $1,675 | 2 | 2 | 1320 | 1 mi |
25246 S Glenburn Dr, Sun Lakes, AZ 85248 | $3,200 | 2 | 2 | 1384 | 1 mi |
9647 E Palomino Pl, Sun Lakes, AZ 85248 | $1,800 | 2 | 2 | 1384 | 1.2 mi |
9426 E Olive Ln N, Sun Lakes, AZ 85248 | $1,790 | 2 | 2 | 1351 | 1.6 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