Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.16% first-year return on $44,100 initial cash invested.
4.16%
Cash On Cash
7.64%
Cap Rate
1.22
DSCR
$1,840
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,687
Mortgage P&I
59%
$1,092
Property Taxes
2%
$43
Home Insurance
4%
$74
PManagement
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2609 E Angela Dr, Phoenix, AZ 85032 | $1,875 | 2 | 2 | 1080 | 0.5 mi |
2554 E Villa Rita Dr, Phoenix, AZ 85032 | $2,750 | 2 | 1 | 1118 | 0.5 mi |
1920 E Bell Rd, Unit 1144, Phoenix, AZ 85022 | $1,700 | 2 | 2.5 | 1344 | 0.6 mi |
18250 N Cave Creek Rd, Unit 162, Phoenix, AZ 85032 | $1,735 | 2 | 2.5 | 1440 | 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