Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.18% first-year return on $95,550 initial cash invested.
-11.18%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$2,170
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,550
Downpayment
20%
$91,000
Closing costs
1%
$4,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$3,060
Mortgage P&I
103%
$2,234
Property Taxes
5%
$104
Home Insurance
7%
$159
PManagement
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2089 E Don Carlos Ave, Tempe, AZ 85281 | $2,425 | 3 | 2 | 1310 | 0.2 mi |
2018 E Lemon St, Tempe, AZ 85281 | $2,200 | 3 | 2 | 1176 | 0.1 mi |
1014 S Price Rd, Tempe, AZ 85281 | $2,600 | 3 | 2 | 1815 | 0.4 mi |
1814 E Randall Dr, Tempe, AZ 85281 | $2,149 | 3 | 2 | 1200 | 0.5 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