Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.11% first-year return on $68,250 initial cash invested.
-8.11%
Cash On Cash
4.88%
Cap Rate
0.79
DSCR
$2,280
Rent
-$461
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$2,741
Mortgage P&I
73%
$1,669
Property Taxes
7%
$149
Home Insurance
5%
$114
HOA
9%
$216
PManagement
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19778 N Hidden Ridge Dr, Surprise, AZ 85374 | $1,500 | 2 | 2 | 1138 | 0.6 mi |
16422 W La Posada Ln, Surprise, AZ 85374 | $2,600 | 2 | 2 | 1183 | 0.9 mi |
15925 W Sunstone Ln, Surprise, AZ 85374 | $3,800 | 2 | 2 | 1096 | 1 mi |
17838 N Navarro Ct, Surprise, AZ 85374 | $3,200 | 2 | 2 | 1143 | 1.7 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