Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $101k initial cash invested.
-13.66%
Cash On Cash
3.13%
Cap Rate
0.55
DSCR
$2,240
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,600
Closing costs
1%
$4,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$3,395
Mortgage P&I
103%
$2,302
Property Taxes
9%
$212
Home Insurance
8%
$171
HOA
6%
$128
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18056 W Santa Irene Dr, Goodyear, AZ 85338 | $2,295 | 3 | 2 | 2195 | 0.2 mi |
17586 W Agave Ct, Goodyear, AZ 85338 | $1,950 | 3 | 2 | 2241 | 0.7 mi |
17471 W Desert Sage Dr, Goodyear, AZ 85338 | $3,000 | 3 | 2 | 2241 | 0.9 mi |
18663 W Sunrise Dr, Goodyear, AZ 85338 | $2,499 | 3 | 2 | 2183 | 1.2 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