Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.32% first-year return on $65,100 initial cash invested.
-6.32%
Cash On Cash
5.31%
Cap Rate
0.85
DSCR
$2,070
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$2,413
Mortgage P&I
78%
$1,611
Property Taxes
4%
$90
Home Insurance
5%
$108
HOA
3%
$65
PManagement
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15345 W Laurel Ln, Surprise, AZ 85379 | $1,790 | 4 | 2 | 1564 | 0.4 mi |
12154 N 153rd Ave, Surprise, AZ 85379 | $1,940 | 4 | 2 | 1594 | 0.5 mi |
15446 W Mercer Ln, Surprise, AZ 85379 | $1,795 | 4 | 2 | 1716 | 0.2 mi |
11060 N 154th Ln, Surprise, AZ 85379 | $1,850 | 4 | 2 | 1732 | 0.1 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