Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.01% first-year return on $87,990 initial cash invested.
-9.01%
Cash On Cash
4.16%
Cap Rate
0.72
DSCR
$2,210
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,990
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,871
Mortgage P&I
91%
$2,002
Property Taxes
6%
$128
Home Insurance
7%
$147
HOA
1%
$20
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1528 E Grovers Ave, Unit 2, Phoenix, AZ 85022 | $2,350 | 3 | 2 | 1250 | 0.3 mi |
1528 E Grovers Ave, Unit 1, Phoenix, AZ 85022 | $2,250 | 3 | 2 | 1250 | 0.3 mi |
1815 E Hamel Way, Phoenix, AZ 85022 | $2,065 | 3 | 2 | 1237 | 0.5 mi |
1814 E Juniper Ave, Phoenix, AZ 85022 | $2,090 | 3 | 2 | 1218 | 0.4 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