Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.6% first-year return on $50,400 initial cash invested.
-4.6%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$1,570
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,763
Mortgage P&I
77%
$1,208
Property Taxes
4%
$64
Home Insurance
5%
$84
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2345 W Jefferson St, Phoenix, AZ 85009 | $1,200 | 2 | 1 | 920 | 0.2 mi |
2137 W Madison St, Phoenix, AZ 85009 | $1,700 | 2 | 1 | 877 | 0.4 mi |
1606 W Culver St, Phoenix, AZ 85007 | $1,900 | 2 | 1 | 917 | 1.6 mi |
2135 W Hadley St, Unit 1, Phoenix, AZ 85009 | $1,500 | 2 | 1 | 840 | 0.7 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