Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.18% first-year return on $71,190 initial cash invested.
-10.18%
Cash On Cash
4.43%
Cap Rate
0.71
DSCR
$1,880
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$2,484
Mortgage P&I
94%
$1,761
Property Taxes
5%
$89
Home Insurance
6%
$119
HOA
1%
$26
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 |
|---|---|---|---|---|---|
15219 W Shaw Butte Dr, Unit 1, Surprise, AZ 85379 | $1,885 | 3 | 2 | 1270 | 0 mi |
15219 W Shaw Butte Dr, Surprise, AZ 85379 | $1,935 | 3 | 2 | 1270 | 0 mi |
15423 W Poinsettia Dr, Surprise, AZ 85379 | $2,820 | 3 | 2 | 1294 | 0.3 mi |
11769 N 154th Dr, Surprise, AZ 85379 | $2,100 | 3 | 2 | 1294 | 0.3 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