Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.42% first-year return on $82,950 initial cash invested.
-9.42%
Cash On Cash
4.57%
Cap Rate
0.74
DSCR
$2,510
Rent
-$651
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,161
Mortgage P&I
81%
$2,029
Property Taxes
8%
$194
Home Insurance
6%
$138
HOA
6%
$146
PManagement
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25825 S Sherbrook Dr, Sun Lakes, AZ 85248 | $1,750 | 2 | 2 | 1800 | 0.2 mi |
9714 E Sherwood Way, Sun Lakes, AZ 85248 | $2,200 | 2 | 2 | 1823 | 0.3 mi |
10217 E Spring Creek Rd, Sun Lakes, AZ 85248 | $3,400 | 2 | 2 | 1858 | 0.4 mi |
25111 S Golfview Dr, Sun Lakes, AZ 85248 | $4,200 | 2 | 2 | 1790 | 0.6 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