Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.84% first-year return on $146k initial cash invested.
-14.84%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$2,810
Rent
-$1,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$4,615
Mortgage P&I
123%
$3,448
Property Taxes
7%
$194
Home Insurance
9%
$243
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2321 W Cabana Cir, Mesa, AZ 85202 | $2,145 | 4 | 2 | 1885 | 0.7 mi |
2185 E Broadmor Dr, Tempe, AZ 85282 | $1,600 | 4 | 2 | 1826 | 0.5 mi |
2140 E Broadmor Dr, Tempe, AZ 85282 | $3,800 | 4 | 2 | 1826 | 0.6 mi |
2141 E Broadmor Dr, Tempe, AZ 85282 | $1,545 | 4 | 2 | 1826 | 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