Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.05% first-year return on $119k initial cash invested.
-15.05%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$2,320
Rent
-$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$3,807
Mortgage P&I
118%
$2,732
Property Taxes
9%
$204
Home Insurance
9%
$201
HOA
3%
$67
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10808 W Cottontail Ln, Peoria, AZ 85383 | $2,875 | 4 | 2 | 2058 | 0.1 mi |
12034 W Hide Trl, Peoria, AZ 85383 | $1,981 | 4 | 2 | 2105 | 1.8 mi |
9058 W Big Oak St, Peoria, AZ 85383 | $2,295 | 4 | 2 | 2056 | 2.3 mi |
9228 W Black Hill Rd, Peoria, AZ 85383 | $2,300 | 4 | 2 | 2039 | 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