Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.92% first-year return on $44,919 initial cash invested.
-6.92%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$2,000
Rent
-$259
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,919
Downpayment
20%
$42,780
Closing costs
1%
$2,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,259
Mortgage P&I
55%
$1,099
Property Taxes
4%
$74
Home Insurance
4%
$75
HOA
25%
$491
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14300 W Bell Rd, Unit 349, Surprise, AZ 85374 | $1,395 | 2 | 2 | 938 | 0.2 mi |
14300 W Bell Rd, Unit 268, Surprise, AZ 85374 | $2,150 | 2 | 2 | 938 | 0.2 mi |
15032 W Jackpot Way, Surprise, AZ 85374 | $1,525 | 2 | 2 | 923 | 1.2 mi |
15010 W Kings Dr, Surprise, AZ 85374 | $1,695 | 2 | 2 | 923 | 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