Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.8% first-year return on $66,137 initial cash invested.
-6.8%
Cash On Cash
4.72%
Cap Rate
0.83
DSCR
$2,240
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,137
Downpayment
20%
$62,988
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$2,615
Mortgage P&I
67%
$1,503
Property Taxes
4%
$99
Home Insurance
5%
$110
HOA
14%
$321
PManagement
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17217 N Larkspur Ln, Unit 1, Surprise, AZ 85374 | $1,645 | 2 | 2 | 1108 | 1.1 mi |
14575 W Mountain View Blvd, Unit 623, Surprise, AZ 85374 | $3,000 | 2 | 2 | 1130 | 1.1 mi |
13046 W Wildwood Dr, Sun City West, AZ 85375 | $3,300 | 2 | 2 | 1160 | 1.3 mi |
13635 W Utica Dr, Sun City West, AZ 85375 | $2,750 | 2 | 1.5 | 1084 | 0.9 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