Unlock all features! Tap here to upgrade
19420 N Westbrook Pkwy UNIT 529, Peoria, AZ 85382
2 beds • 2 baths • 1448 sqft
$379,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.93% first-year return on $79,590 initial cash invested.
-17.93%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$1,910
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$3,099
Mortgage P&I
97%
$1,860
Property Taxes
8%
$162
Home Insurance
7%
$133
HOA
23%
$446
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9833 W Menadota Dr, Peoria, AZ 85382 | $1,800 | 2 | 2 | 1461 | 0.6 mi |
19702 N 98th Ln, Peoria, AZ 85382 | $2,500 | 2 | 2 | 1417 | 0.6 mi |
20149 N 92nd Ave, Peoria, AZ 85382 | $1,900 | 2 | 2 | 1408 | 0.5 mi |
9875 W Marco Polo Rd, Peoria, AZ 85382 | $1,800 | 2 | 2 | 1395 | 0.6 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