Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.95% first-year return on $75,600 initial cash invested.
-8.95%
Cash On Cash
4.72%
Cap Rate
0.76
DSCR
$2,160
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,724
Mortgage P&I
87%
$1,872
Property Taxes
5%
$104
Home Insurance
6%
$126
HOA
3%
$60
PManagement
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13451 W Paradise Ln, Surprise, AZ 85374 | $1,800 | 3 | 2 | 1898 | 0.3 mi |
13344 W Acapulco Ln, Surprise, AZ 85379 | $1,975 | 3 | 2 | 1887 | 0.8 mi |
13402 W Fargo Dr, Surprise, AZ 85374 | $2,495 | 3 | 2 | 1987 | 0.4 mi |
13509 W Cottonwood St, Surprise, AZ 85374 | $2,095 | 3 | 2 | 2050 | 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