Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.87% first-year return on $94,500 initial cash invested.
-11.87%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$2,500
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$3,435
Mortgage P&I
89%
$2,221
Property Taxes
13%
$316
Home Insurance
6%
$158
HOA
4%
$90
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11811 W Parkway Ln, Avondale, AZ 85323 | $2,795 | 4 | 3.5 | 3158 | 1 mi |
10805 W Levi Dr, Tolleson, AZ 85353 | $2,690 | 4 | 4 | 3263 | 2.3 mi |
4617 S 108th Ave, Tolleson, AZ 85353 | $2,450 | 4 | 3.5 | 3263 | 2.3 mi |
12025 W Overlin Ln, Avondale, AZ 85323 | $3,199 | 4 | 3.5 | 3439 | 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