Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.51% first-year return on $42,000 initial cash invested.
-2.51%
Cash On Cash
6.31%
Cap Rate
$1,460
Rent
-$88
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,548
Mortgage P&I
73%
$1,066
Property Taxes
2%
$32
Home Insurance
5%
$70
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2536 E Culver St, Phoenix, AZ 85008 | $1,675 | 2 | 1 | 918 | 1.1 mi |
2732 E Culver St, Unit 2, Phoenix, AZ 85008 | $1,136 | 2 | 1 | 882 | 1 mi |
2732 E Culver St, Unit 3, Phoenix, AZ 85008 | $1,136 | 2 | 1 | 882 | 1 mi |
2732 E Culver St, Unit 4, Phoenix, AZ 85008 | $1,136 | 2 | 1 | 882 | 1 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