Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.5% first-year return on $60,900 initial cash invested.
-1.5%
Cash On Cash
6.33%
Cap Rate
$2,190
Rent
-$76
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$2,266
Mortgage P&I
68%
$1,495
Property Taxes
3%
$69
Home Insurance
5%
$102
HOA
1%
$30
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15702 W Cottonwood St, Surprise, AZ 85374 | $1,695 | 2 | 2 | 870 | 0.1 mi |
15032 W Jackpot Way, Surprise, AZ 85374 | $1,525 | 2 | 2 | 923 | 1.1 mi |
17838 N Navarro Ct, Surprise, AZ 85374 | $3,200 | 2 | 2 | 1143 | 0.9 mi |
17720 N Havasupai Dr, Surprise, AZ 85374 | $3,800 | 2 | 2 | 1169 | 0.6 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