Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.62% first-year return on $194k initial cash invested.
-19.62%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$3,140
Rent
-$3,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$6,308
Mortgage P&I
143%
$4,495
Property Taxes
16%
$511
Home Insurance
10%
$323
HOA
5%
$163
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15130 W Waterford Dr, Surprise, AZ 85374 | $3,950 | 2 | 2.5 | 2779 | 0.9 mi |
19608 N Regents Park Dr, Surprise, AZ 85387 | $3,000 | 2 | 2.5 | 3138 | 1.4 mi |
15796 W Eucalyptus Ct, Surprise, AZ 85374 | $2,150 | 2 | 2.5 | 2406 | 0.3 mi |
19887 N Shadow Mountain Dr, Surprise, AZ 85374 | $2,200 | 2 | 2 | 2406 | 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