Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.11% first-year return on $47,250 initial cash invested.
4.11%
Cash On Cash
7.66%
Cap Rate
1.23
DSCR
$2,090
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$1,928
Mortgage P&I
56%
$1,170
Property Taxes
7%
$137
Home Insurance
4%
$79
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4420 S 3rd St, Phoenix, AZ 85040 | $1,885 | 3 | 1 | 1026 | 1.3 mi |
7031 S 5th Ave, Phoenix, AZ 85041 | $1,750 | 3 | 1 | 1040 | 1.4 mi |
7046 S 4th Ave, Phoenix, AZ 85041 | $1,400 | 3 | 1 | 1040 | 1.5 mi |
1832 W Lydia Ln, Phoenix, AZ 85041 | $1,975 | 3 | 1 | 1279 | 0.9 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