Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.95% first-year return on $194k initial cash invested.
-19.95%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,790
Rent
-$3,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$6,020
Mortgage P&I
160%
$4,476
Property Taxes
11%
$295
Home Insurance
12%
$324
HOA
7%
$199
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12874 W Flynn Ct, Glendale, AZ 85307 | $3,200 | 4 | 3.5 | 3086 | 0.5 mi |
12929 W Vista Paseo Dr, Litchfield Park, AZ 85340 | $2,195 | 4 | 3.5 | 3060 | 2 mi |
12738 W Colter St, Litchfield Park, AZ 85340 | $2,700 | 4 | 3 | 3265 | 1.4 mi |
10810 W Marshall Ave, Phoenix, AZ 85037 | $2,950 | 4 | 3.5 | 2902 | 2.4 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