Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.08% first-year return on $73,479 initial cash invested.
-5.08%
Cash On Cash
5.55%
Cap Rate
0.9
DSCR
$2,600
Rent
-$311
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$2,911
Mortgage P&I
69%
$1,800
Property Taxes
6%
$153
Home Insurance
5%
$122
HOA
6%
$160
PManagement
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15866 W Cisa Rio Ln, Surprise, AZ 85374 | $3,200 | 2 | 2 | 1414 | 0.4 mi |
16436 W Arroyo Vista Ln, Surprise, AZ 85374 | $2,095 | 2 | 2 | 1414 | 0.8 mi |
15868 W Arrowhead Dr, Surprise, AZ 85374 | $1,900 | 2 | 2 | 1338 | 0.3 mi |
16635 N 169th Ave, Surprise, AZ 85388 | $1,898 | 2 | 2 | 1454 | 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