Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.38% first-year return on $73,500 initial cash invested.
-8.38%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$2,210
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,723
Mortgage P&I
79%
$1,743
Property Taxes
6%
$124
Home Insurance
6%
$122
HOA
7%
$160
PManagement
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19778 N Hidden Ridge Dr, Surprise, AZ 85374 | $1,500 | 2 | 2 | 1138 | 0.3 mi |
17838 N Navarro Ct, Surprise, AZ 85374 | $2,800 | 2 | 2 | 1143 | 1.4 mi |
15925 W Sunstone Ln, Surprise, AZ 85374 | $3,800 | 2 | 2 | 1096 | 0.8 mi |
16422 W La Posada Ln, Surprise, AZ 85374 | $2,600 | 2 | 2 | 1183 | 1.1 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