Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $168k initial cash invested.
-17.12%
Cash On Cash
2.17%
Cap Rate
0.39
DSCR
$2,410
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$4,803
Mortgage P&I
154%
$3,714
Property Taxes
7%
$169
Home Insurance
12%
$289
HOA
0%
$5
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
137 S Nightfall Ave, Tucson, AZ 85748 | $2,395 | 3 | 2.5 | 2519 | 2.3 mi |
2350 N Lake Star Dr, Tucson, AZ 85749 | $2,400 | 3 | 3 | 2065 | 3.1 mi |
150 N Eastern Slope Loop, Tucson, AZ 85748 | $2,350 | 3 | 3 | 3825 | 2 mi |
116 N Nightfall Ave, Tucson, AZ 85748 | $1,895 | 3 | 3 | 1822 | 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