Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.24% first-year return on $79,590 initial cash invested.
-13.24%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$1,890
Rent
-$878
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,768
Mortgage P&I
103%
$1,947
Property Taxes
5%
$98
Home Insurance
7%
$133
HOA
5%
$100
PManagement
10%
$189
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 |
|---|---|---|---|---|---|
9110 W Hidden Valley Ln, Sun City, AZ 85351 | $2,000 | 2 | 2 | 1317 | 0.8 mi |
16626 N Orchard Hills Dr, Sun City, AZ 85351 | $1,595 | 2 | 2 | 1286 | 1.2 mi |
14050 N Sahara Dr, Sun City, AZ 85351 | $1,700 | 2 | 2 | 1257 | 1 mi |
16837 N Orchard Hills Dr, Sun City, AZ 85351 | $1,700 | 2 | 2 | 1398 | 1.4 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