Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.79% first-year return on $84,797 initial cash invested.
-8.79%
Cash On Cash
4.12%
Cap Rate
0.73
DSCR
$1,940
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,797
Downpayment
20%
$80,759
Closing costs
1%
$4,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,561
Mortgage P&I
99%
$1,911
Property Taxes
0%
$5
Home Insurance
7%
$141
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1017 S 7th St, Avondale, AZ 85323 | $2,195 | 3 | 2 | 1849 | 1.1 mi |
2109 S 123rd Dr, Avondale, AZ 85323 | $1,400 | 3 | 2 | 1842 | 1.1 mi |
11796 W Locust Ln, Avondale, AZ 85323 | $1,845 | 3 | 2 | 1870 | 1.3 mi |
11813 W Joblanca Rd, Avondale, AZ 85323 | $1,850 | 3 | 2 | 1753 | 1.8 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