Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.54% first-year return on $74,739 initial cash invested.
-9.54%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$2,040
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,739
Downpayment
20%
$71,180
Closing costs
1%
$3,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,634
Mortgage P&I
85%
$1,734
Property Taxes
4%
$88
Home Insurance
6%
$125
HOA
8%
$157
PManagement
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16234 N 165th Ln, Surprise, AZ 85388 | $1,800 | 4 | 2.5 | 1495 | 0.9 mi |
17765 W Bridger St, Surprise, AZ 85388 | $2,095 | 4 | 3 | 1689 | 0.8 mi |
17751 W Tasha Dr, Surprise, AZ 85388 | $2,200 | 4 | 3 | 1818 | 0.7 mi |
16643 N 177th Ln, Surprise, AZ 85388 | $1,925 | 4 | 3 | 1818 | 0.8 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