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 $89,250 initial cash invested.
-9.08%
Cash On Cash
4.15%
Cap Rate
0.73
DSCR
$2,700
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$3,375
Mortgage P&I
74%
$2,011
Property Taxes
10%
$260
Home Insurance
6%
$149
HOA
9%
$253
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10428 E Hercules Dr, Sun Lakes, AZ 85248 | $2,300 | 2 | 2 | 2115 | 0.2 mi |
10402 E Regal Dr, Sun Lakes, AZ 85248 | $2,300 | 2 | 2 | 1958 | 0.7 mi |
25645 S Brentwood Dr, Sun Lakes, AZ 85248 | $2,550 | 2 | 2 | 1948 | 0.8 mi |
10502 E Flintlock Dr, Sun Lakes, AZ 85248 | $2,095 | 2 | 2 | 1948 | 1 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