Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.11% first-year return on $68,250 initial cash invested.
-10.11%
Cash On Cash
4.4%
Cap Rate
0.71
DSCR
$1,930
Rent
-$575
Cashflow
$28,560
Annual
$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
$1,930
Total Expenses
$2,505
Mortgage P&I
87%
$1,672
Property Taxes
5%
$102
Home Insurance
6%
$114
HOA
6%
$116
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10146 W Sombrero Cir, Sun City, AZ 85373 | $2,600 | 2 | 2 | 1125 | 0.9 mi |
10134 W Mohawk Ln, Apt 1020, Peoria, AZ 85382 | $1,550 | 2 | 2 | 1149 | 0.6 mi |
10134 W Mohawk Ln, Apt 1019, Peoria, AZ 85382 | $1,550 | 2 | 2 | 1149 | 0.6 mi |
20014 N Palo Verde Dr, Sun City, AZ 85373 | $2,600 | 2 | 2 | 1160 | 0.7 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