Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.29% first-year return on $62,370 initial cash invested.
-13.29%
Cash On Cash
3.77%
Cap Rate
$1,880
Rent
-$691
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,370
Downpayment
20%
$59,400
Closing costs
1%
$2,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$2,571
Mortgage P&I
81%
$1,531
Property Taxes
5%
$92
Home Insurance
6%
$104
HOA
19%
$355
PManagement
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17201 N Larkspur Ln, Surprise, AZ 85374 | $1,600 | 2 | 2 | 1090 | 0.4 mi |
17217 N Larkspur Ln, Surprise, AZ 85374 | $1,699 | 2 | 2 | 1108 | 0.4 mi |
17217 N Larkspur Ln, Unit 1, Surprise, AZ 85374 | $1,699 | 2 | 2 | 1108 | 0.4 mi |
17130 N Willow Path, Surprise, AZ 85374 | $1,900 | 2 | 2 | 1247 | 0.1 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