Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.61% first-year return on $80,829 initial cash invested.
-14.61%
Cash On Cash
3.64%
Cap Rate
0.57
DSCR
$2,000
Rent
-$984
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,984
Mortgage P&I
103%
$2,051
Property Taxes
7%
$139
Home Insurance
7%
$135
HOA
7%
$139
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25818 S New Town Dr, Sun Lakes, AZ 85248 | $1,895 | 2 | 2 | 1224 | 0.6 mi |
26432 S Lakewood Dr, Sun Lakes, AZ 85248 | $1,675 | 2 | 2 | 1320 | 0.4 mi |
9042 E Citrus Ln N, Sun Lakes, AZ 85248 | $1,700 | 2 | 2 | 1224 | 1.2 mi |
9449 E Sun Lakes Blvd S, Sun Lakes, AZ 85248 | $1,550 | 2 | 2 | 1152 | 0.7 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