Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.85% first-year return on $71,400 initial cash invested.
-11.85%
Cash On Cash
4.14%
Cap Rate
0.66
DSCR
$1,870
Rent
-$705
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,575
Mortgage P&I
95%
$1,785
Property Taxes
7%
$123
Home Insurance
6%
$119
HOA
3%
$61
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10762 W Alvarado Rd, Avondale, AZ 85392 | $1,695 | 3 | 2 | 1240 | 0.4 mi |
3648 N 106th Ln, Avondale, AZ 85392 | $1,900 | 3 | 2 | 1190 | 1.3 mi |
2014 N 106th Ave, Avondale, AZ 85392 | $1,895 | 3 | 2 | 1311 | 0.3 mi |
2017 N 106th Dr, Avondale, AZ 85392 | $2,015 | 3 | 2 | 1311 | 0.3 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