Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.32% first-year return on $69,720 initial cash invested.
-14.32%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$1,930
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,762
Mortgage P&I
86%
$1,654
Property Taxes
7%
$136
Home Insurance
6%
$116
HOA
18%
$355
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17224 N Zuni Trl, Surprise, AZ 85374 | $2,800 | 2 | 2 | 1327 | 0.1 mi |
17130 N Willow Path, Surprise, AZ 85374 | $1,900 | 2 | 2 | 1247 | 0 mi |
14575 W Mountain View Blvd, Unit 11123, Surprise, AZ 85374 | $1,795 | 2 | 2 | 1289 | 0.9 mi |
18614 N Summerbreeze Way, Surprise, AZ 85374 | $2,500 | 2 | 2 | 1300 | 1.1 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