Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.88% first-year return on $46,200 initial cash invested.
0.88%
Cash On Cash
6.87%
Cap Rate
1.11
DSCR
$1,900
Rent
$34
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,866
Mortgage P&I
59%
$1,130
Property Taxes
6%
$112
Home Insurance
4%
$77
HOA
3%
$53
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15353 W Tasha Dr, Surprise, AZ 85374 | $2,150 | 3 | 2 | 1740 | 0.7 mi |
15450 W Banff Ln, Surprise, AZ 85379 | $1,895 | 3 | 2 | 1694 | 0.3 mi |
15508 W Lisbon Ln, Surprise, AZ 85379 | $1,980 | 3 | 2 | 1680 | 0.4 mi |
15513 W Lisbon Ln, Surprise, AZ 85379 | $1,805 | 3 | 2 | 1680 | 0.5 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