Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.61% first-year return on $168k initial cash invested.
-18.61%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,410
Rent
-$2,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$802k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$8,016
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$5,021
Mortgage P&I
162%
$3,904
Property Taxes
10%
$235
Home Insurance
11%
$256
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
351 Farallon Dr, Lake Havasu City, AZ 86403 | $2,200 | 4 | 3 | 2082 | 0.7 mi |
131 Mescal Loop, Lake Havasu City, AZ 86403 | $3,500 | 4 | 3 | 2034 | 1.1 mi |
2312 Warbler Ln, Lake Havasu City, AZ 86403 | $3,000 | 4 | 2 | 2223 | 0.8 mi |
2085 Mimosa Dr, Lake Havasu City, AZ 86403 | $2,800 | 4 | 3.5 | 2709 | 1.2 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