Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $143k initial cash invested.
-15.23%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$2,920
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,920
Total Expenses
$4,730
Mortgage P&I
113%
$3,307
Property Taxes
9%
$266
Home Insurance
8%
$238
HOA
5%
$160
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19887 N Shadow Mountain Dr, Surprise, AZ 85374 | $2,200 | 2 | 2 | 2406 | 1.6 mi |
19608 N Regents Park Dr, Surprise, AZ 85387 | $3,000 | 2 | 2.5 | 3138 | 1.2 mi |
16385 W Monteverde Ln, Surprise, AZ 85374 | $4,000 | 2 | 3 | 1712 | 1.8 mi |
17547 W Calistoga Dr, Surprise, AZ 85387 | $2,100 | 2 | 2 | 1854 | 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