Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.45% first-year return on $31,500 initial cash invested.
9.45%
Cash On Cash
8.97%
Cap Rate
1.41
DSCR
$1,550
Rent
$248
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,302
Mortgage P&I
51%
$795
Property Taxes
3%
$51
Home Insurance
3%
$52
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2634 N 29th Pl, Unit 4, Phoenix, AZ 85008 | $1,300 | 2 | 1 | 1096 | 0.8 mi |
2107 E Monte Vista Rd, Phoenix, AZ 85006 | $1,895 | 2 | 1 | 1230 | 0.5 mi |
2021 N 24th Pl, Phoenix, AZ 85008 | $1,595 | 2 | 1 | 900 | 0.1 mi |
2032 E Harvard St, Phoenix, AZ 85006 | $2,200 | 2 | 1 | 936 | 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