Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.13% first-year return on $178k initial cash invested.
-17.13%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$3,060
Rent
-$2,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,060
Total Expenses
$5,608
Mortgage P&I
135%
$4,139
Property Taxes
8%
$251
Home Insurance
10%
$298
HOA
4%
$124
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12637 W Cassia Trl, Peoria, AZ 85383 | $3,995 | 4 | 4.5 | 4205 | 1.5 mi |
32388 N 129th Dr, Peoria, AZ 85383 | $3,990 | 4 | 3.5 | 2945 | 1.1 mi |
13803 W Calle De Baca, Peoria, AZ 85383 | $2,699 | 4 | 3.5 | 2694 | 0.3 mi |
28322 N 132nd Ln, Peoria, AZ 85383 | $2,699 | 4 | 3.5 | 2 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