Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.3% first-year return on $73,290 initial cash invested.
-8.3%
Cash On Cash
4.27%
Cap Rate
0.75
DSCR
$1,920
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,427
Mortgage P&I
86%
$1,652
Property Taxes
6%
$108
Home Insurance
6%
$122
HOA
2%
$46
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12618 W Cambridge Ave, Avondale, AZ 85392 | $1,699 | 3 | 2 | 1290 | 0.1 mi |
12809 W Roanoke Ave, Avondale, AZ 85392 | $1,849 | 3 | 2 | 1313 | 0.4 mi |
12834 W Windsor Ave, Avondale, AZ 85392 | $1,930 | 3 | 2 | 1313 | 0.5 mi |
12906 W Sheridan St, Avondale, AZ 85392 | $1,849 | 3 | 2 | 1313 | 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