Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.01% first-year return on $73,479 initial cash invested.
-10.01%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$1,800
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,413
Mortgage P&I
95%
$1,718
Property Taxes
4%
$64
Home Insurance
7%
$122
HOA
2%
$41
PManagement
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13434 N 130th Ln, El Mirage, AZ 85335 | $1,850 | 3 | 2 | 1145 | 0.3 mi |
13237 W Redfield Rd, Surprise, AZ 85379 | $1,975 | 3 | 2 | 1132 | 0.1 mi |
13914 N 132nd Ln, Surprise, AZ 85379 | $1,575 | 3 | 2 | 1132 | 0.2 mi |
12621 W Myer Ln, El Mirage, AZ 85335 | $1,450 | 3 | 2 | 1183 | 0.8 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