Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.99% first-year return on $133k initial cash invested.
-14.99%
Cash On Cash
2.94%
Cap Rate
0.5
DSCR
$2,630
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$4,296
Mortgage P&I
118%
$3,092
Property Taxes
8%
$210
Home Insurance
8%
$222
HOA
3%
$87
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16075 W Laurel Ln, Surprise, AZ 85379 | $2,900 | 4 | 3.5 | 2827 | 0.2 mi |
15658 W Cortez St, Surprise, AZ 85379 | $2,900 | 4 | 3.5 | 3950 | 0.5 mi |
16183 W Crenshaw Dr, Surprise, AZ 85379 | $2,895 | 4 | 3.5 | 2810 | 0.8 mi |
16074 W Jenan Dr, Surprise, AZ 85379 | $3,195 | 4 | 3 | 2930 | 0.2 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