Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.96% first-year return on $56,490 initial cash invested.
-11.96%
Cash On Cash
4.03%
Cap Rate
0.65
DSCR
$1,660
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$2,223
Mortgage P&I
83%
$1,384
Property Taxes
5%
$83
Home Insurance
6%
$94
HOA
14%
$230
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17200 W Bell Rd, Lot 821, Surprise, AZ 85374 | $1,299 | 1 | 1 | 0.2 mi | |
17200 W Bell Rd, Lot 1679, Surprise, AZ 85374 | $1,500 | 2 | 2 | 945 | 0.2 mi |
17200 W Bell Rd, Lot 273, Surprise, AZ 85374 | $1,900 | 2 | 2 | 1062 | 0.7 mi |
18916 N Alameda Dr, Surprise, AZ 85387 | $1,525 | 2 | 2 | 1138 | 0.6 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