Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.25% first-year return on $69,300 initial cash invested.
-10.25%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$1,880
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$2,472
Mortgage P&I
86%
$1,617
Property Taxes
8%
$155
Home Insurance
6%
$116
HOA
5%
$95
PManagement
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1945 N 107th Dr, Avondale, AZ 85392 | $1,695 | 2 | 2 | 1240 | 0.6 mi |
1944 N 107th Dr, Avondale, AZ 85392 | $2,050 | 3 | 2 | 1364 | 0.5 mi |
10628 W Coronado Rd, Avondale, AZ 85392 | $1,750 | 3 | 2 | 1311 | 0.7 mi |
10777 W Monte Vista Rd, Avondale, AZ 85392 | $1,945 | 3 | 2 | 1364 | 0.6 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