Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.27% first-year return on $83,790 initial cash invested.
-17.27%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$1,500
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$2,706
Mortgage P&I
137%
$2,053
Property Taxes
8%
$123
Home Insurance
9%
$140
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2134 E Broadway Rd, Unit N2057, Tempe, AZ 85282 | $1,399 | 2 | 2 | 1096 | 0.4 mi |
1975 E Apache Blvd, Apt 114, Tempe, AZ 85281 | $1,650 | 2 | 2 | 885 | 0.5 mi |
1975 E Apache Blvd, Apt 215, Tempe, AZ 85281 | $1,400 | 2 | 2 | 885 | 0.5 mi |
1975 E Apache Blvd, Apt 211, Tempe, AZ 85281 | $1,500 | 2 | 2 | 885 | 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