Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.76% first-year return on $133k initial cash invested.
-18.76%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,330
Rent
-$2,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$4,414
Mortgage P&I
133%
$3,092
Property Taxes
18%
$413
Home Insurance
10%
$228
HOA
3%
$76
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3742 W Desert Totem Ln, Tucson, AZ 85742 | $2,395 | 3 | 3 | 2506 | 2.4 mi |
5311 W New Shadow Way, Marana, AZ 85658 | $2,695 | 3 | 2.5 | 2669 | 1.9 mi |
12047 N Golden Mirror Dr, Marana, AZ 85658 | $2,395 | 3 | 3 | 2088 | 1.8 mi |
12332 N Sunrise Shadow Dr, Marana, AZ 85658 | $2,795 | 3 | 2.5 | 2349 | 2.2 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