Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.02% first-year return on $79,800 initial cash invested.
-10.02%
Cash On Cash
4.4%
Cap Rate
0.71
DSCR
$2,110
Rent
-$666
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,776
Mortgage P&I
93%
$1,952
Property Taxes
5%
$95
Home Insurance
6%
$133
HOA
2%
$46
PManagement
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12913 W Holly St, Avondale, AZ 85392 | $1,925 | 3 | 2.5 | 1611 | 0.3 mi |
12909 W Monte Vista Rd, Avondale, AZ 85392 | $1,820 | 3 | 2.5 | 1611 | 0.4 mi |
13179 W Windsor Ave, Goodyear, AZ 85395 | $1,875 | 3 | 2.5 | 1683 | 0.8 mi |
1641 N 136th Ave, Goodyear, AZ 85395 | $1,795 | 3 | 2.5 | 1683 | 0.9 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