Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.68% first-year return on $81,690 initial cash invested.
-7.68%
Cash On Cash
4.38%
Cap Rate
0.77
DSCR
$2,210
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,733
Mortgage P&I
83%
$1,832
Property Taxes
6%
$131
Home Insurance
6%
$136
HOA
3%
$60
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12817 W Alvarado Rd, Avondale, AZ 85392 | $2,300 | 4 | 2 | 1957 | 0.8 mi |
12735 W Verde Ln, Avondale, AZ 85392 | $2,950 | 4 | 2 | 2030 | 0.2 mi |
11844 W Edgemont Ave, Avondale, AZ 85392 | $2,029 | 4 | 2 | 1935 | 1 mi |
11827 W Roanoke Ave, Avondale, AZ 85392 | $1,950 | 4 | 2 | 1935 | 1.1 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