Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.5% first-year return on $59,850 initial cash invested.
-0.5%
Cash On Cash
6.81%
Cap Rate
1.06
DSCR
$2,460
Rent
-$25
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,485
Mortgage P&I
62%
$1,519
Property Taxes
3%
$80
Home Insurance
4%
$100
HOA
6%
$146
PManagement
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9314 E Sun Lakes Blvd N, Sun Lakes, AZ 85248 | $2,500 | 3 | 2 | 1649 | 0.5 mi |
9623 E Minnesota Ave, Sun Lakes, AZ 85248 | $2,300 | 3 | 2 | 1658 | 0.8 mi |
25419 S Truro Dr, Sun Lakes, AZ 85248 | $2,400 | 3 | 2 | 1700 | 0.9 mi |
1492 W Blue Ridge Way, Chandler, AZ 85248 | $2,800 | 3 | 2 | 1636 | 1.8 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