Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.74% first-year return on $40,950 initial cash invested.
-5.74%
Cash On Cash
5.48%
Cap Rate
0.87
DSCR
$1,240
Rent
-$196
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,240
Total Expenses
$1,436
Mortgage P&I
83%
$1,024
Property Taxes
2%
$22
Home Insurance
5%
$68
PManagement
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5624 S 6th St, Apt 3, Phoenix, AZ 85040 | $1,700 | 2 | 1 | 660 | 0.2 mi |
1417 E La Salle St, Phoenix, AZ 85040 | $1,500 | 2 | 1 | 805 | 1.5 mi |
5717 S 21st Ter, Phoenix, AZ 85040 | $1,649 | 2 | 2 | 1041 | 1 mi |
2739 E Tamarisk Ave, Apt 3, Phoenix, AZ 85040 | $2,095 | 2 | 1 | 720 | 0.5 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