Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.72% first-year return on $291k initial cash invested.
-24.72%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$2,930
Rent
-$5,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$8,922
Mortgage P&I
236%
$6,912
Property Taxes
22%
$639
Home Insurance
17%
$485
HOA
4%
$125
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2440 N Soldier Trl, Tucson, AZ 85749 | $3,995 | 4 | 3.5 | 3099 | 0.4 mi |
4750 N Bonanza Ave, Tucson, AZ 85749 | $3,900 | 4 | 4 | 3300 | 3.7 mi |
4041 N Larkspur Rd, Tucson, AZ 85749 | $2,800 | 4 | 3.5 | 2420 | 1.7 mi |
11307 E Broadway Blvd, Tucson, AZ 85748 | $3,250 | 4 | 3 | 2777 | 2.5 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