Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.95% first-year return on $44,100 initial cash invested.
4.95%
Cash On Cash
7.69%
Cap Rate
1.26
DSCR
$1,850
Rent
$182
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
6.6%
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
$1,850
Total Expenses
$1,668
Mortgage P&I
58%
$1,071
Property Taxes
2%
$43
Home Insurance
4%
$74
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
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 |
1632 E Libby St, Phoenix, AZ 85022 | $1,299 | 2 | 2 | 750 | 0.7 mi |
1639 E Charleston Ave, Phoenix, AZ 85022 | $1,299 | 2 | 2 | 715 | 0.7 mi |
1717 E Union Hills Dr, Unit 1077, Phoenix, AZ 85024 | $1,750 | 2 | 2 | 1330 | 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