Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.09% first-year return on $111k initial cash invested.
-13.09%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$2,530
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $3,744 expenses = $1,214 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$3,744
Mortgage P&I
106%
$2,692
Property Taxes
8%
$209
Home Insurance
7%
$186
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2107 E Yale Dr, Tempe, AZ 85283 | $2,150 | 3 | 2 | 1773 | 0.1 mi |
2742 S Las Flores, Mesa, AZ 85202 | $2,500 | 3 | 2 | 1794 | 0.5 mi |
1862 E Watson Dr, Tempe, AZ 85283 | $2,399 | 3 | 2 | 1811 | 0.6 mi |
2150 S Las Palmas, Mesa, AZ 85202 | $2,500 | 3 | 2 | 1748 | 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