Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.62% first-year return on $91,161 initial cash invested.
-7.62%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$2,720
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,161
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$3,299
Mortgage P&I
79%
$2,142
Property Taxes
10%
$284
Home Insurance
6%
$154
HOA
0%
$12
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14175 N Buckingham Dr, Oro Valley, AZ 85755 | $1,995 | 2 | 2 | 1563 | 1.8 mi |
14582 N Alamo Canyon Dr, Oro Valley, AZ 85755 | $3,400 | 2 | 2 | 1524 | 2.3 mi |
13030 N Spinystar Dr, Tucson, AZ 85755 | $2,099 | 2 | 2 | 1796 | 0.3 mi |
14248 N Cirrus Hill Dr, Oro Valley, AZ 85755 | $3,800 | 2 | 2 | 1499 | 2.3 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