Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.97% first-year return on $72,706 initial cash invested.
-7.97%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$2,000
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,706
Downpayment
20%
$69,244
Closing costs
1%
$3,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,483
Mortgage P&I
86%
$1,724
Property Taxes
6%
$118
Home Insurance
6%
$121
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14690 W Sand Hills Rd, Surprise, AZ 85387 | $1,750 | 2 | 2 | 1200 | 0 mi |
14134 W Hackamore Dr, Surprise, AZ 85387 | $1,800 | 2 | 2 | 1272 | 1 mi |
14205 W Bronco Trl, Surprise, AZ 85387 | $1,750 | 2 | 2 | 1273 | 1 mi |
25238 N 142nd Dr, Surprise, AZ 85387 | $2,250 | 2 | 2 | 1300 | 0.9 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