Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.38% first-year return on $56,700 initial cash invested.
-0.38%
Cash On Cash
6.76%
Cap Rate
$2,230
Rent
-$18
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,248
Mortgage P&I
64%
$1,427
Property Taxes
7%
$146
Home Insurance
4%
$94
PManagement
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2110 W Greenbriar Dr, Phoenix, AZ 85023 | $2,800 | 3 | 2 | 2236 | 0.1 mi |
2220 W Davis Rd, Phoenix, AZ 85023 | $2,399 | 3 | 2.5 | 2237 | 0.9 mi |
1531 W Villa Rita Dr, Phoenix, AZ 85023 | $1,850 | 3 | 2 | 1960 | 0.8 mi |
2321 W Village Dr, Phoenix, AZ 85023 | $2,395 | 3 | 2 | 1841 | 0.2 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