Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.93% first-year return on $163k initial cash invested.
-15.93%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$3,030
Rent
-$2,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,030
Total Expenses
$5,191
Mortgage P&I
130%
$3,941
Property Taxes
6%
$190
Home Insurance
9%
$271
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2115 N Fox Hill Rd, Flagstaff, AZ 86004 | $3,100 | 3 | 2 | 2544 | 1.7 mi |
3965 E Kokopelli Ln, Flagstaff, AZ 86004 | $3,150 | 3 | 2 | 2252 | 0.9 mi |
930 N Sinagua Heights Dr, Flagstaff, AZ 86004 | $4,000 | 3 | 2.5 | 1923 | 0.8 mi |
2296 N Earle Dr, Flagstaff, AZ 86004 | $2,250 | 3 | 2.5 | 1946 | 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