Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.19% first-year return on $37,779 initial cash invested.
4.19%
Cash On Cash
7.14%
Cap Rate
1.24
DSCR
$1,530
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,398
Mortgage P&I
56%
$863
Property Taxes
5%
$75
Home Insurance
4%
$63
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1922 W Jefferson St, Phoenix, AZ 85009 | $1,690 | 2 | 1 | 1028 | 1.5 mi |
1920 W Tonto St, Unit 1, Phoenix, AZ 85009 | $1,595 | 2 | 1 | 1000 | 1.2 mi |
1505 W Pierce St, Phoenix, AZ 85007 | $1,775 | 2 | 1 | 1070 | 2.3 mi |
365 N 20th Dr, Phoenix, AZ 85009 | $1,295 | 2 | 1 | 982 | 1.7 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