Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.31% first-year return on $69,300 initial cash invested.
0.31%
Cash On Cash
6.43%
Cap Rate
1.1
DSCR
$2,790
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$2,772
Mortgage P&I
58%
$1,609
Property Taxes
6%
$161
Home Insurance
4%
$116
HOA
6%
$160
PManagement
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17703 N Escalante Ln, Surprise, AZ 85374 | $4,000 | 2 | 2 | 1627 | 0.4 mi |
17460 N Estrella Vista Dr, Surprise, AZ 85374 | $3,200 | 2 | 2 | 1627 | 0.6 mi |
17712 N Thoroughbred Dr, Surprise, AZ 85374 | $1,800 | 2 | 2 | 1782 | 0.9 mi |
18405 N Avalon Ln, Surprise, AZ 85374 | $1,800 | 2 | 2 | 1782 | 1.2 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