Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.88% first-year return on $134k initial cash invested.
-19.88%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$2,110
Rent
-$2,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$4,336
Mortgage P&I
148%
$3,120
Property Taxes
18%
$388
Home Insurance
11%
$228
HOA
2%
$50
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13695 E Windy Way, Vail, AZ 85641 | $2,650 | 3 | 2 | 2686 | 2.3 mi |
893 N Drystone Ct, Vail, AZ 85641 | $1,750 | 3 | 2 | 2100 | 1.4 mi |
1040 N Wentworth Rd, Vail, AZ 85641 | $2,250 | 3 | 2 | 2103 | 2 mi |
13692 E Oxmoor Valley Dr, Vail, AZ 85641 | $1,893 | 3 | 2 | 2268 | 3.9 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