Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.7% first-year return on $163k initial cash invested.
-20.7%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$2,610
Rent
-$2,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$156k
Closing costs
1%
$7,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,610
Total Expenses
$5,427
Mortgage P&I
147%
$3,830
Property Taxes
22%
$579
Home Insurance
11%
$280
HOA
2%
$60
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13123 N Kenosha Bluff Dr, Marana, AZ 85658 | $2,045 | 3 | 3 | 2112 | 0.7 mi |
12047 N Golden Mirror Dr, Marana, AZ 85658 | $2,395 | 3 | 3 | 2088 | 0.6 mi |
12332 N Sunrise Shadow Dr, Marana, AZ 85658 | $2,795 | 3 | 2.5 | 2349 | 0.3 mi |
11993 N Golden Mirror Dr, Marana, AZ 85658 | $2,425 | 3 | 2.5 | 1943 | 0.7 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