Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.84% first-year return on $58,800 initial cash invested.
-6.84%
Cash On Cash
4.73%
Cap Rate
0.83
DSCR
$2,050
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,385
Mortgage P&I
65%
$1,336
Property Taxes
2%
$35
Home Insurance
5%
$98
HOA
19%
$384
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17217 N Larkspur Ln, Unit 1, Surprise, AZ 85374 | $1,645 | 2 | 2 | 1108 | 0.6 mi |
14575 W Mountain View Blvd, Unit 623, Surprise, AZ 85374 | $3,000 | 2 | 2 | 1130 | 1 mi |
14805 W Caribbean Ln, Surprise, AZ 85379 | $2,000 | 2 | 2 | 1190 | 1.2 mi |
17838 N Navarro Ct, Surprise, AZ 85374 | $2,800 | 2 | 2 | 1143 | 1.3 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