Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $378k initial cash invested.
-21.15%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$4,540
Rent
-$6,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,540
Total Expenses
$11,202
Mortgage P&I
202%
$9,161
Property Taxes
5%
$231
Home Insurance
14%
$630
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5751 E Ludlow Dr, Scottsdale, AZ 85254 | $4,950 | 4 | 4 | 3118 | 1.1 mi |
13859 N 45th St, Phoenix, AZ 85032 | $3,800 | 4 | 3.5 | 3257 | 0.6 mi |
5031 E Pershing Ave, Scottsdale, AZ 85254 | $4,200 | 4 | 3.5 | 2768 | 0.7 mi |
5044 E Paradise Ln, Scottsdale, AZ 85254 | $6,750 | 4 | 3 | 3606 | 1.2 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