Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.1% first-year return on $78,750 initial cash invested.
-9.1%
Cash On Cash
4.29%
Cap Rate
0.73
DSCR
$2,250
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$2,847
Mortgage P&I
81%
$1,827
Property Taxes
7%
$155
Home Insurance
6%
$131
HOA
7%
$150
PManagement
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15009 W Wrigley Way, Surprise, AZ 85374 | $3,500 | 2 | 2 | 1262 | 0 mi |
15573 W Vista Grande Ln, Surprise, AZ 85374 | $1,800 | 2 | 2 | 1278 | 0.7 mi |
18614 N Summerbreeze Way, Surprise, AZ 85374 | $2,500 | 2 | 2 | 1300 | 0.7 mi |
14638 W Antelope Dr, Sun City West, AZ 85375 | $1,600 | 2 | 2 | 1253 | 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