Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.46% first-year return on $49,350 initial cash invested.
1.46%
Cash On Cash
6.86%
Cap Rate
1.13
DSCR
$1,850
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,790
Mortgage P&I
64%
$1,192
Property Taxes
2%
$36
Home Insurance
4%
$82
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 |
|---|---|---|---|---|---|
2746 W Pima St, Unit 2, Phoenix, AZ 85009 | $1,950 | 3 | 2 | 1000 | 1.2 mi |
2746 W Pima St, # 2, Phoenix, AZ 85009 | $2,250 | 3 | 2 | 1000 | 1.2 mi |
1621 S 15th Dr, Phoenix, AZ 85007 | $1,650 | 3 | 2 | 1136 | 0.3 mi |
1953 W Monroe St, Phoenix, AZ 85009 | $1,450 | 3 | 2 | 1101 | 1.2 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