Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.15% first-year return on $81,898 initial cash invested.
-11.15%
Cash On Cash
4.17%
Cap Rate
$2,100
Rent
-$761
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,898
Downpayment
20%
$77,998
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,861
Mortgage P&I
96%
$2,011
Property Taxes
4%
$79
Home Insurance
6%
$136
HOA
4%
$89
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8777 W Aster Dr, Peoria, AZ 85381 | $2,400 | 3 | 2.5 | 1522 | 0.3 mi |
8243 W Voltaire Ave, Peoria, AZ 85381 | $2,080 | 3 | 2.5 | 1518 | 0.7 mi |
13247 N 87th Dr, Peoria, AZ 85381 | $2,149 | 3 | 2.5 | 1624 | 0.1 mi |
13405 N 87th Dr, Peoria, AZ 85381 | $1,980 | 3 | 2.5 | 1624 | 0 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