Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.98% first-year return on $75,600 initial cash invested.
-10.98%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$1,880
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$2,572
Mortgage P&I
95%
$1,777
Property Taxes
6%
$115
Home Insurance
7%
$126
HOA
3%
$65
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1222 S 119th Ln, Avondale, AZ 85323 | $1,700 | 3 | 2.5 | 1534 | 0.1 mi |
12170 W Flanagan St, Avondale, AZ 85323 | $1,845 | 3 | 2.5 | 1534 | 0.3 mi |
12179 W Yuma St, Avondale, AZ 85323 | $2,115 | 3 | 2.5 | 1534 | 0.3 mi |
12167 W Belmont Dr, Avondale, AZ 85323 | $1,800 | 3 | 2.5 | 1534 | 0.3 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