Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.93% first-year return on $61,950 initial cash invested.
-5.93%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$1,970
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,276
Mortgage P&I
74%
$1,463
Property Taxes
4%
$83
Home Insurance
5%
$103
HOA
6%
$116
PManagement
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17676 W Langer Ln, Surprise, AZ 85388 | $1,795 | 2 | 2.5 | 1365 | 0.1 mi |
17758 W Langer Ln, Surprise, AZ 85388 | $1,695 | 3 | 2.5 | 1298 | 0.2 mi |
17754 W Banff Ln, Surprise, AZ 85388 | $1,999 | 3 | 2.5 | 1501 | 0.1 mi |
17862 W Ventura St, Surprise, AZ 85388 | $1,750 | 3 | 2 | 1353 | 0.4 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