Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $109k initial cash invested.
-18.15%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$2,330
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$3,981
Mortgage P&I
111%
$2,592
Property Taxes
16%
$373
Home Insurance
8%
$192
HOA
9%
$219
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7054 W Foothills Acacia Pl, Marana, AZ 85658 | $2,495 | 3 | 2 | 2204 | 0.5 mi |
5367 W Senita Cactus Ct, Marana, AZ 85658 | $2,395 | 3 | 2 | 1727 | 2 mi |
5115 W Wild Burro Spring Dr, Marana, AZ 85658 | $3,480 | 3 | 2 | 1955 | 2.6 mi |
12159 N Golden Mirror Dr, Marana, AZ 85658 | $2,195 | 3 | 2 | 1850 | 3.4 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