Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.16% first-year return on $74,327 initial cash invested.
-10.16%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$1,830
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,327
Downpayment
20%
$70,788
Closing costs
1%
$3,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$2,459
Mortgage P&I
95%
$1,737
Property Taxes
7%
$121
Home Insurance
7%
$124
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18057 W Sand Hills Rd, Surprise, AZ 85387 | $1,875 | 3 | 2 | 1252 | 0.9 mi |
18103 W Sand Hills Dr, Surprise, AZ 85387 | $1,925 | 3 | 2 | 1252 | 1 mi |
18103 W Sand Hls Dr, Surprise, AZ 85387 | $2,000 | 3 | 2 | 1252 | 1 mi |
18103 W Sand Hills Rd, Surprise, AZ 85387 | $2,000 | 3 | 2 | 1252 | 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