Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.5% first-year return on $67,179 initial cash invested.
-3.5%
Cash On Cash
5.69%
Cap Rate
0.95
DSCR
$2,360
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$2,556
Mortgage P&I
68%
$1,595
Property Taxes
4%
$89
Home Insurance
5%
$112
HOA
6%
$146
PManagement
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9109 E Lakeview Dr, Sun Lakes, AZ 55448 | $2,200 | 2 | 2 | 1440 | 0.1 mi |
9342 E Citrus Ln S, Sun Lakes, AZ 85248 | $1,600 | 2 | 2 | 1441 | 0.3 mi |
9348 E Sun Lakes Blvd N, Sun Lakes, AZ 85248 | $2,100 | 2 | 2 | 1480 | 0.5 mi |
9426 E Olive Ln N, Sun Lakes, AZ 85248 | $1,790 | 2 | 2 | 1351 | 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