Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.13% first-year return on $78,939 initial cash invested.
-11.13%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$2,140
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,939
Downpayment
20%
$75,180
Closing costs
1%
$3,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$2,872
Mortgage P&I
91%
$1,953
Property Taxes
8%
$162
Home Insurance
6%
$132
HOA
3%
$69
PManagement
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11629 W Hill Dr, Avondale, AZ 85323 | $2,119 | 4 | 2.5 | 2000 | 0.5 mi |
11601 W Hill Dr, Avondale, AZ 85323 | $2,250 | 4 | 2.5 | 2000 | 0.5 mi |
2505 S 123rd Dr, Avondale, AZ 85323 | $2,280 | 4 | 2.5 | 1944 | 0.9 mi |
11954 W Belmont Dr, Avondale, AZ 85323 | $2,106 | 4 | 2.5 | 2024 | 0.4 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