Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.12% first-year return on $122k initial cash invested.
-13.12%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$2,960
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,960
Total Expenses
$4,292
Mortgage P&I
96%
$2,856
Property Taxes
10%
$303
Home Insurance
7%
$203
HOA
5%
$160
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18261 N Summerbreeze Way, Surprise, AZ 85374 | $4,500 | 2 | 2 | 1874 | 0.5 mi |
14575 W Morning Star Trl, Surprise, AZ 85374 | $2,890 | 2 | 2 | 2114 | 1.1 mi |
15082 W Cactus Ridge Way, Surprise, AZ 85374 | $3,500 | 2 | 2 | 1645 | 0.4 mi |
17783 N El Dorado Way, Surprise, AZ 85374 | $2,200 | 2 | 2 | 1647 | 0.7 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