Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $62,769 initial cash invested.
-12.66%
Cash On Cash
3.9%
Cap Rate
0.63
DSCR
$1,950
Rent
-$662
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,769
Downpayment
20%
$59,780
Closing costs
1%
$2,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,612
Mortgage P&I
79%
$1,535
Property Taxes
6%
$109
Home Insurance
5%
$105
HOA
18%
$355
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14444 W Moccasin Trl, Surprise, AZ 85374 | $3,000 | 2 | 2 | 1327 | 0 mi |
14527 W Marcus Dr, Surprise, AZ 85374 | $1,950 | 2 | 2 | 1336 | 0.4 mi |
17130 N Willow Path, Surprise, AZ 85374 | $1,900 | 2 | 2 | 1247 | 0.1 mi |
14575 W Mountain View Blvd, Unit 11123, Surprise, AZ 85374 | $1,795 | 2 | 2 | 1289 | 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