Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $68,250 initial cash invested.
-12.78%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$1,870
Rent
-$727
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,597
Mortgage P&I
89%
$1,669
Property Taxes
7%
$132
Home Insurance
6%
$114
HOA
10%
$195
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17934 W Deneen Way, Surprise, AZ 85374 | $1,695 | 2 | 2 | 1134 | 0.4 mi |
18916 N Alameda Dr, Surprise, AZ 85387 | $1,550 | 2 | 2 | 1138 | 0.9 mi |
18304 N Coconino Dr, Surprise, AZ 85374 | $1,750 | 2 | 2 | 1198 | 0.7 mi |
17820 W Mariposa Dr, Surprise, AZ 85374 | $2,500 | 2 | 2 | 1374 | 0.1 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