Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.25% first-year return on $226k initial cash invested.
-17.25%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$3,490
Rent
-$3,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,490
Total Expenses
$6,736
Mortgage P&I
154%
$5,365
Property Taxes
3%
$89
Home Insurance
11%
$376
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1942 E Marshall Ave, Phoenix, AZ 85016 | $5,000 | 4 | 3 | 2377 | 0.5 mi |
1953 E Montebello Ave, Phoenix, AZ 85016 | $4,750 | 4 | 2.5 | 2881 | 0.4 mi |
1930 E Missouri Ave, Phoenix, AZ 85016 | $3,799 | 4 | 3 | 1945 | 0.5 mi |
1310 E Missouri Ave, Phoenix, AZ 85014 | $3,300 | 4 | 2 | 2293 | 0.5 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