Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.18% first-year return on $73,500 initial cash invested.
-4.18%
Cash On Cash
5.49%
Cap Rate
0.93
DSCR
$2,580
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$2,836
Mortgage P&I
67%
$1,729
Property Taxes
7%
$168
Home Insurance
5%
$122
HOA
6%
$146
PManagement
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25642 S Brentwood Dr, Sun Lakes, AZ 85248 | $2,150 | 3 | 2 | 1887 | 1 mi |
26011 S Lancewood Ct, Sun Lakes, AZ 85248 | $1,975 | 3 | 2 | 1823 | 1.3 mi |
10421 E Silvertree Dr, Sun Lakes, AZ 85248 | $3,195 | 3 | 2 | 1823 | 1.7 mi |
1342 W Bartlett Way, Chandler, AZ 85248 | $2,500 | 3 | 2 | 1807 | 1.7 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