Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $119k initial cash invested.
-16.06%
Cash On Cash
2.81%
Cap Rate
0.48
DSCR
$2,630
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$4,226
Mortgage P&I
106%
$2,795
Property Taxes
11%
$294
Home Insurance
8%
$199
HOA
10%
$253
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
24321 S Stoney Path Dr, Sun Lakes, AZ 85248 | $2,395 | 3 | 2 | 2341 | 0.5 mi |
26007 S Cedarcrest Dr, Sun Lakes, AZ 85248 | $2,400 | 3 | 2 | 2318 | 0.7 mi |
26241 S Lakemont Dr, Sun Lakes, AZ 85248 | $2,950 | 3 | 2 | 2204 | 0.9 mi |
10537 E Cedar Waxwing Dr, Sun Lakes, AZ 85248 | $2,150 | 3 | 2 | 2119 | 0.4 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