Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.27% first-year return on $70,350 initial cash invested.
-8.27%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$1,930
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,415
Mortgage P&I
85%
$1,633
Property Taxes
5%
$94
Home Insurance
6%
$117
HOA
4%
$70
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16647 N 169th Ave, Surprise, AZ 85388 | $1,825 | 3 | 2 | 1430 | 0.5 mi |
17964 N 170th Ln, Surprise, AZ 85374 | $1,895 | 3 | 2 | 1447 | 0.4 mi |
16952 W Young St, Surprise, AZ 85388 | $1,995 | 3 | 2 | 1454 | 0.5 mi |
16848 W Cottonwood St, Surprise, AZ 85388 | $1,900 | 3 | 2 | 1407 | 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