Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.16% first-year return on $73,479 initial cash invested.
-10.16%
Cash On Cash
4.52%
Cap Rate
0.72
DSCR
$2,080
Rent
-$622
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,702
Mortgage P&I
88%
$1,837
Property Taxes
7%
$147
Home Insurance
6%
$122
HOA
3%
$55
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10775 W Edgemont Ave, Avondale, AZ 85392 | $1,895 | 4 | 2 | 1644 | 0.1 mi |
10863 W Windsor Ave, Avondale, AZ 85392 | $2,195 | 4 | 2 | 1644 | 0.2 mi |
10818 W Wilshire Dr, Avondale, AZ 85392 | $1,900 | 4 | 2 | 1644 | 0.2 mi |
10453 W Granada Rd, Avondale, AZ 85392 | $1,995 | 4 | 2 | 1666 | 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