Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.18% first-year return on $73,500 initial cash invested.
-7.18%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$2,260
Rent
-$440
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
$2,260
Total Expenses
$2,700
Mortgage P&I
77%
$1,729
Property Taxes
5%
$115
Home Insurance
5%
$122
HOA
6%
$146
PManagement
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9466 E Sun Lakes Blvd N, Sun Lakes, AZ 85248 | $2,100 | 2 | 2 | 1116 | 0.3 mi |
9444 E Lawndale Pl, Sun Lakes, AZ 85248 | $2,000 | 2 | 2 | 1151 | 0.5 mi |
8814 E Fairway Blvd, Sun Lakes, AZ 85248 | $1,750 | 2 | 2 | 1151 | 0.5 mi |
25258 S Pinewood Dr, Sun Lakes, AZ 85248 | $1,795 | 2 | 2 | 1151 | 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