Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.83% first-year return on $76,492 initial cash invested.
-3.83%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$2,460
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,492
Downpayment
20%
$72,850
Closing costs
1%
$3,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,704
Mortgage P&I
74%
$1,816
Property Taxes
3%
$72
Home Insurance
5%
$128
HOA
2%
$48
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15142 W Evening Star Trl, Surprise, AZ 85374 | $1,595 | 2 | 2 | 923 | 0.2 mi |
14300 W Bell Rd, Unit 268, Surprise, AZ 85374 | $1,900 | 2 | 2 | 938 | 1.2 mi |
16910 N 158th Ave, Surprise, AZ 85374 | $1,400 | 2 | 2 | 870 | 1.1 mi |
15736 W Post Dr, Surprise, AZ 85374 | $1,650 | 2 | 2 | 870 | 1.2 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