Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.61% first-year return on $77,490 initial cash invested.
-12.61%
Cash On Cash
3.93%
Cap Rate
0.63
DSCR
$2,130
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,944
Mortgage P&I
90%
$1,917
Property Taxes
6%
$136
Home Insurance
6%
$129
HOA
10%
$209
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25407 S Pinewood Dr, Sun Lakes, AZ 85248 | $1,800 | 2 | 2 | 1100 | 1.1 mi |
26026 S Cloverland Dr, Sun Lakes, AZ 85248 | $1,650 | 2 | 2 | 970 | 0.8 mi |
26232 S Glenburn Dr, Sun Lakes, AZ 85248 | $1,450 | 2 | 2 | 1116 | 1.4 mi |
25258 S Pinewood Dr, Sun Lakes, AZ 85248 | $1,795 | 2 | 2 | 1151 | 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