Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.38% first-year return on $68,447 initial cash invested.
-10.38%
Cash On Cash
4.34%
Cap Rate
0.7
DSCR
$1,900
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,447
Downpayment
20%
$65,188
Closing costs
1%
$3,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$2,492
Mortgage P&I
88%
$1,677
Property Taxes
0%
$8
Home Insurance
6%
$114
HOA
10%
$199
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
24938 N 171st Ln, Surprise, AZ 85387 | $1,949 | 2 | 2 | 1425 | 0.3 mi |
17108 W Fallen Leaf Ln, Surprise, AZ 85387 | $1,749 | 2 | 2 | 1425 | 0.4 mi |
17155 W Artemisa Ave, Surprise, AZ 85387 | $1,799 | 2 | 2 | 1459 | 0.3 mi |
24907 N 172nd Ln, Surprise, AZ 85387 | $1,875 | 2 | 2 | 1666 | 0.1 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