Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.1% first-year return on $85,890 initial cash invested.
-10.1%
Cash On Cash
4.47%
Cap Rate
0.72
DSCR
$2,360
Rent
-$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,890
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$3,083
Mortgage P&I
90%
$2,127
Property Taxes
6%
$151
Home Insurance
6%
$143
HOA
2%
$48
PManagement
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3813 N 100th Dr, Avondale, AZ 85392 | $3,000 | 4 | 2.5 | 1961 | 0.8 mi |
3762 N 100th Ave, Phoenix, AZ 85037 | $2,250 | 4 | 2.5 | 1961 | 0.8 mi |
2706 N 111th Ln, Avondale, AZ 85392 | $2,400 | 4 | 2.5 | 2038 | 1 mi |
10032 W Sells Dr, Phoenix, AZ 85037 | $3,000 | 4 | 2.5 | 2034 | 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