Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.86% first-year return on $81,690 initial cash invested.
-8.86%
Cash On Cash
4.67%
Cap Rate
0.76
DSCR
$2,370
Rent
-$603
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$2,973
Mortgage P&I
84%
$1,998
Property Taxes
4%
$104
Home Insurance
6%
$136
HOA
5%
$120
PManagement
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1941 E Del Sur Dr, Tempe, AZ 85283 | $2,095 | 3 | 2 | 1539 | 0 mi |
2014 E Stanford Dr, Tempe, AZ 85283 | $2,050 | 3 | 2 | 1572 | 0.2 mi |
5502 S Hazelton Ln, Tempe, AZ 85283 | $2,495 | 3 | 2 | 1566 | 0.2 mi |
2047 E Ellis Dr, Tempe, AZ 85282 | $2,220 | 3 | 2 | 1548 | 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