Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.42% first-year return on $80,850 initial cash invested.
-12.42%
Cash On Cash
3.88%
Cap Rate
0.63
DSCR
$2,100
Rent
-$837
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,937
Mortgage P&I
94%
$1,977
Property Taxes
6%
$129
Home Insurance
6%
$135
HOA
7%
$150
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2445 N 114th Ave, Avondale, AZ 85392 | $1,995 | 4 | 2.5 | 1939 | 0.9 mi |
1909 N 103rd Ln, Avondale, AZ 85392 | $1,995 | 4 | 2.5 | 1613 | 0.3 mi |
10961 W Baden St, Avondale, AZ 85323 | $2,500 | 4 | 2.5 | 2024 | 1 mi |
11191 W Holly St, Avondale, AZ 85392 | $1,995 | 4 | 3 | 1790 | 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