Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.21% first-year return on $73,080 initial cash invested.
-5.21%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$2,570
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$2,887
Mortgage P&I
67%
$1,709
Property Taxes
7%
$170
Home Insurance
5%
$122
HOA
9%
$219
PManagement
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15573 W Vista Grande Ln, Surprise, AZ 85374 | $1,800 | 2 | 2 | 1278 | 0.3 mi |
15996 W Mesquite Ct, Surprise, AZ 85374 | $3,000 | 2 | 2 | 1278 | 0.5 mi |
20307 N Queen Palm Ln, Surprise, AZ 85374 | $1,795 | 2 | 2 | 1264 | 0.4 mi |
15876 W Alpine Ridge Dr, Surprise, AZ 85374 | $3,200 | 2 | 2 | 1338 | 0.4 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