Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.36% first-year return on $64,218 initial cash invested.
-7.36%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$1,910
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,218
Downpayment
20%
$61,160
Closing costs
1%
$3,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$2,304
Mortgage P&I
79%
$1,513
Property Taxes
10%
$185
Home Insurance
6%
$108
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1719 Camino Pacifico, Rio Rico, AZ 85648 | $1,800 | 3 | 2 | 1750 | 0.1 mi |
1651 Reno Ct, Rio Rico, AZ 85648 | $2,000 | 3 | 2 | 1730 | 1.3 mi |
1804 Birmania Ct, Rio Rico, AZ 85648 | $1,800 | 3 | 2 | 1700 | 1.1 mi |
79 Sabio Ct, Rio Rico, AZ 85648 | $1,950 | 3 | 2 | 1596 | 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