Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.67% first-year return on $77,280 initial cash invested.
-9.67%
Cash On Cash
4.52%
Cap Rate
$2,250
Rent
-$623
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,280
Downpayment
20%
$73,600
Closing costs
1%
$3,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$2,873
Mortgage P&I
84%
$1,897
Property Taxes
6%
$128
Home Insurance
6%
$129
HOA
6%
$135
PManagement
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
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 | 0.3 mi |
9426 E Olive Ln N, Sun Lakes, AZ 85248 | $1,790 | 2 | 2 | 1351 | 0.7 mi |
9209 E Olive Ln N, Sun Lakes, AZ 85248 | $1,850 | 2 | 2 | 1348 | 0.6 mi |
9647 E Palomino Pl, Sun Lakes, AZ 85248 | $2,000 | 2 | 2 | 1384 | 1.1 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