Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.07% first-year return on $78,750 initial cash invested.
-13.07%
Cash On Cash
3.73%
Cap Rate
$1,850
Rent
-$858
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,708
Mortgage P&I
104%
$1,933
Property Taxes
6%
$110
Home Insurance
7%
$131
HOA
3%
$54
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11627 W Hubbell St, Avondale, AZ 85392 | $1,690 | 3 | 2 | 1334 | 0.1 mi |
11459 W Sheridan St, Avondale, AZ 85392 | $1,799 | 3 | 2 | 1309 | 0.4 mi |
11972 W Granada Rd, Avondale, AZ 85392 | $1,855 | 3 | 2 | 1309 | 0.4 mi |
12006 W Granada Rd, Avondale, AZ 85392 | $1,895 | 3 | 2 | 1309 | 0.4 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