Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.63% first-year return on $83,160 initial cash invested.
-12.63%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$2,000
Rent
-$875
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,160
Downpayment
20%
$79,200
Closing costs
1%
$3,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,875
Mortgage P&I
102%
$2,034
Property Taxes
6%
$116
Home Insurance
7%
$139
HOA
3%
$66
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3914 N 125th Ln, Avondale, AZ 85392 | $2,395 | 3 | 2 | 1530 | 0 mi |
3910 N 125th Dr, Avondale, AZ 85392 | $2,115 | 3 | 2 | 1530 | 0.1 mi |
12519 W Honeysuckle St, Litchfield Park, AZ 85340 | $1,790 | 3 | 2 | 1540 | 0.1 mi |
4233 N 125th Ave, Litchfield Park, AZ 85340 | $1,900 | 3 | 2 | 1540 | 0.2 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