Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $132k initial cash invested.
-16.43%
Cash On Cash
2.34%
Cap Rate
0.42
DSCR
$2,420
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$4,229
Mortgage P&I
120%
$2,913
Property Taxes
13%
$307
Home Insurance
9%
$220
HOA
7%
$160
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18455 N 167th Ln, Surprise, AZ 85374 | $2,200 | 3 | 2 | 2061 | 0.6 mi |
15567 W Coral Pointe Dr, Surprise, AZ 85374 | $2,800 | 3 | 2 | 2019 | 1.6 mi |
17955 N 168th Ln, Surprise, AZ 85374 | $1,998 | 3 | 2 | 2166 | 0.9 mi |
16924 W Northampton Rd, Surprise, AZ 85374 | $2,100 | 3 | 2 | 1773 | 0.5 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