Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.8% first-year return on $55,650 initial cash invested.
-11.8%
Cash On Cash
4.32%
Cap Rate
$1,380
Rent
-$547
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,927
Mortgage P&I
104%
$1,432
Property Taxes
3%
$43
Home Insurance
7%
$93
PManagement
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5039 N 18th Ave, Apt 2, Phoenix, AZ 85015 | $1,650 | 2 | 1 | 900 | 0.6 mi |
5122 N 24th Ave, Phoenix, AZ 85015 | $1,495 | 2 | 1 | 1000 | 0.5 mi |
2333 W Glenrosa Ave, Ste 122, Phoenix, AZ 85015 | $1,250 | 2 | 1 | 825 | 0.6 mi |
2333 W Glenrosa Ave, Ste 117, Phoenix, AZ 85015 | $1,250 | 2 | 1 | 825 | 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