Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.31% first-year return on $56,700 initial cash invested.
-1.31%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$1,960
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,022
Mortgage P&I
69%
$1,345
Property Taxes
4%
$73
Home Insurance
5%
$94
PManagement
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14823 N 60th Ave, Glendale, AZ 85306 | $1,850 | 3 | 2 | 1292 | 0.4 mi |
6038 W Gelding Dr, Glendale, AZ 85306 | $2,100 | 3 | 2 | 1230 | 0.2 mi |
6053 W Maui Ln, Glendale, AZ 85306 | $2,080 | 3 | 2 | 1240 | 0.5 mi |
13232 N 56th Ave, Glendale, AZ 85304 | $1,835 | 3 | 2 | 1269 | 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