Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.03% first-year return on $42,000 initial cash invested.
-2.03%
Cash On Cash
6.41%
Cap Rate
$1,480
Rent
-$71
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,551
Mortgage P&I
72%
$1,066
Property Taxes
2%
$30
Home Insurance
5%
$70
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2205 N 25th Pl, Unit A, Phoenix, AZ 85008 | $2,000 | 2 | 1 | 900 | 0.1 mi |
2634 N 29th Pl, Unit 4, Phoenix, AZ 85008 | $1,300 | 2 | 1 | 1096 | 0.6 mi |
2032 E Harvard St, Phoenix, AZ 85006 | $2,000 | 2 | 1 | 936 | 0.7 mi |
2020 N 26th Pl, Apt 4, Phoenix, AZ 85008 | $1,200 | 2 | 1 | 899 | 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