Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.08% first-year return on $53,550 initial cash invested.
-9.08%
Cash On Cash
4.89%
Cap Rate
$1,930
Rent
-$405
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,335
Mortgage P&I
70%
$1,348
Property Taxes
3%
$50
Home Insurance
5%
$89
HOA
18%
$347
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1750 W Union Hills Dr, Unit 58, Phoenix, AZ 85027 | $2,000 | 2 | 2 | 1308 | 0.7 mi |
2650 W Union Hills Dr, Lot 210, Phoenix, AZ 85027 | $1,221 | 2 | 2 | 980 | 0.7 mi |
1750 W Union Hills Dr, Unit 36, Phoenix, AZ 85027 | $1,900 | 3 | 2.5 | 1391 | 0.8 mi |
1750 W Union Hills Dr, Unit 12, Phoenix, AZ 85027 | $2,200 | 3 | 2.5 | 1360 | 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