Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.27% first-year return on $76,860 initial cash invested.
-12.27%
Cash On Cash
3.99%
Cap Rate
0.64
DSCR
$1,980
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,860
Downpayment
20%
$73,200
Closing costs
1%
$3,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,766
Mortgage P&I
96%
$1,903
Property Taxes
8%
$152
Home Insurance
6%
$128
HOA
3%
$68
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11790 W Overlin Ln, Avondale, AZ 85323 | $1,795 | 3 | 2 | 1581 | 0.2 mi |
12202 W Rio Vista Ln, Avondale, AZ 85323 | $1,830 | 3 | 2 | 1580 | 0.3 mi |
11749 W Chase Ln, Avondale, AZ 85323 | $1,895 | 3 | 2 | 1544 | 0.3 mi |
12168 W Yuma St, Avondale, AZ 85323 | $1,950 | 3 | 2 | 1534 | 0.5 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