Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.87% first-year return on $68,248 initial cash invested.
-6.87%
Cash On Cash
4.65%
Cap Rate
0.81
DSCR
$1,990
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,248
Downpayment
20%
$64,998
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,381
Mortgage P&I
78%
$1,551
Property Taxes
4%
$82
Home Insurance
6%
$114
HOA
6%
$116
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17760 W Woodrow Ln, Surprise, AZ 85388 | $1,800 | 3 | 3 | 1386 | 0 mi |
17754 W Banff Ln, Surprise, AZ 85388 | $1,999 | 3 | 2.5 | 1501 | 0 mi |
17627 W Lisbon Ln, Surprise, AZ 85388 | $1,800 | 3 | 2.5 | 1578 | 0.2 mi |
15852 N 172nd Ln, Surprise, AZ 85388 | $2,395 | 3 | 2.5 | 1533 | 0.9 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