Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $79,800 initial cash invested.
-12.75%
Cash On Cash
3.88%
Cap Rate
0.62
DSCR
$2,020
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$2,868
Mortgage P&I
98%
$1,976
Property Taxes
6%
$118
Home Insurance
7%
$133
HOA
6%
$116
PManagement
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19850 N Turquoise Hills Dr, Sun City, AZ 85373 | $1,700 | 2 | 2 | 1416 | 0.4 mi |
9833 W Menadota Dr, Peoria, AZ 85382 | $1,800 | 2 | 2 | 1461 | 1.1 mi |
20322 N 106th Ave, Peoria, AZ 85382 | $1,950 | 2 | 2 | 1322 | 0.2 mi |
19846 N 98th Ln, Peoria, AZ 85382 | $1,695 | 2 | 2 | 1395 | 1.1 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