Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.23% first-year return on $92,400 initial cash invested.
-9.23%
Cash On Cash
4.02%
Cap Rate
0.71
DSCR
$2,280
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,400
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$2,991
Mortgage P&I
91%
$2,072
Property Taxes
6%
$126
Home Insurance
7%
$154
HOA
2%
$46
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12634 W Cheery Lynn Rd, Avondale, AZ 85392 | $2,650 | 4 | 3 | 2043 | 0.7 mi |
12713 W Hollyhock Dr, Avondale, AZ 85392 | $2,150 | 4 | 3 | 2138 | 0.8 mi |
12682 W Hollyhock Dr, Avondale, AZ 85392 | $1,995 | 4 | 3 | 2138 | 0.8 mi |
12694 W Flower St, Avondale, AZ 85392 | $2,075 | 4 | 3 | 2138 | 0.9 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