Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.55% first-year return on $136k initial cash invested.
-11.55%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$3,150
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,150
Total Expenses
$4,462
Mortgage P&I
100%
$3,161
Property Taxes
7%
$219
Home Insurance
7%
$227
HOA
1%
$35
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2037 E Charlotte Dr, Phoenix, AZ 85024 | $3,100 | 4 | 3 | 2030 | 0.6 mi |
2055 E Northwood Dr, Phoenix, AZ 85024 | $3,095 | 4 | 2.5 | 1915 | 0.7 mi |
24220 N 21st Pl, Phoenix, AZ 85024 | $3,499 | 4 | 3 | 2291 | 0.5 mi |
2239 E Paraiso Dr, Phoenix, AZ 85024 | $2,640 | 4 | 2.5 | 2144 | 0.4 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