Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.37% first-year return on $59,220 initial cash invested.
2.37%
Cash On Cash
7.37%
Cap Rate
$2,470
Rent
$117
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$2,353
Mortgage P&I
60%
$1,491
Property Taxes
5%
$120
Home Insurance
4%
$99
PManagement
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2202 E Cambridge Ave, Phoenix, AZ 85006 | $2,495 | 3 | 2 | 1312 | 0.6 mi |
3017 N 26th St, Phoenix, AZ 85016 | $2,595 | 3 | 2 | 1356 | 0.3 mi |
2207 N 28th Pl, Phoenix, AZ 85008 | $3,499 | 3 | 2 | 1400 | 0.5 mi |
2925 E Cheery Lynn Rd, Phoenix, AZ 85016 | $2,850 | 3 | 2 | 1235 | 0.5 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