Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.71% first-year return on $122k initial cash invested.
-18.71%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$2,080
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$3,979
Mortgage P&I
137%
$2,854
Property Taxes
15%
$313
Home Insurance
10%
$206
HOA
3%
$65
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9461 E Lilly Bay Loop, Tucson, AZ 85710 | $2,095 | 3 | 2 | 1904 | 0.4 mi |
938 N Larry Pl, Tucson, AZ 85710 | $1,900 | 3 | 2 | 1920 | 0.6 mi |
1801 N Wrightstown Pl, Tucson, AZ 85715 | $2,250 | 3 | 2 | 1835 | 0.4 mi |
8186 E Smooth Sumac Ln, Tucson, AZ 85710 | $1,900 | 3 | 2 | 1928 | 1.4 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