Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.89% first-year return on $37,800 initial cash invested.
10.89%
Cash On Cash
9.29%
Cap Rate
1.46
DSCR
$1,910
Rent
$343
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,567
Mortgage P&I
50%
$954
Property Taxes
3%
$52
Home Insurance
3%
$63
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
814 S 1st Ave, Phoenix, AZ 85003 | $2,250 | 2 | 2 | 1400 | 1.6 mi |
1120 S 3rd Ave, Phoenix, AZ 85003 | $2,300 | 2 | 2 | 1200 | 1.5 mi |
1215 W Pima St, Phoenix, AZ 85007 | $1,050 | 2 | 1 | 1375 | 1 mi |
425 N 17th Dr, Phoenix, AZ 85007 | $1,600 | 2 | 2 | 1782 | 1.1 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