Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.16% first-year return on $72,450 initial cash invested.
-9.16%
Cash On Cash
4.59%
Cap Rate
0.75
DSCR
$2,050
Rent
-$553
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,603
Mortgage P&I
86%
$1,772
Property Taxes
4%
$78
Home Insurance
6%
$121
HOA
5%
$100
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17583 N 114th Ln, Surprise, AZ 85378 | $1,849 | 3 | 2.5 | 1737 | 0.2 mi |
17650 N 114th Ln, Surprise, AZ 85378 | $1,900 | 3 | 2.5 | 1560 | 0.1 mi |
17745 N 114th Ln, Surprise, AZ 85378 | $2,495 | 3 | 2.5 | 1560 | 0.1 mi |
11421 W St John Rd, Surprise, AZ 85378 | $1,849 | 3 | 2.5 | 1560 | 0.2 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