Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.23% first-year return on $73,499 initial cash invested.
-8.23%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$2,170
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,499
Downpayment
20%
$69,999
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,674
Mortgage P&I
79%
$1,718
Property Taxes
4%
$97
Home Insurance
6%
$122
HOA
8%
$174
PManagement
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14236 W Buckskin Trl, Surprise, AZ 85387 | $1,900 | 3 | 2.5 | 1637 | 0.1 mi |
25160 N 142nd Dr, Surprise, AZ 85387 | $1,850 | 3 | 2.5 | 1637 | 0.1 mi |
14231 W Bronco Trl, Surprise, AZ 85387 | $1,900 | 3 | 2.5 | 1639 | 0.1 mi |
14633 W Sand Hills Rd, Surprise, AZ 85387 | $2,100 | 3 | 2.5 | 1639 | 0.8 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