Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.87% first-year return on $78,748 initial cash invested.
-9.87%
Cash On Cash
4.08%
Cap Rate
0.7
DSCR
$1,900
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,748
Downpayment
20%
$74,998
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$2,548
Mortgage P&I
96%
$1,827
Property Taxes
0%
$1
Home Insurance
7%
$131
HOA
5%
$95
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25953 W Swilling Rd, Buckeye, AZ 85396 | $2,200 | 3 | 2 | 1568 | 3.4 mi |
26135 W Runion Dr, Buckeye, AZ 85396 | $1,850 | 3 | 2 | 1625 | 3.5 mi |
26180 W Wahalla Ln, Buckeye, AZ 85396 | $1,999 | 3 | 2 | 1625 | 3.6 mi |
26182 W Tonto Ln, Buckeye, AZ 85396 | $2,095 | 3 | 2 | 1625 | 3.6 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