Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.25% first-year return on $54,390 initial cash invested.
-2.25%
Cash On Cash
5.76%
Cap Rate
0.99
DSCR
$1,800
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,902
Mortgage P&I
70%
$1,255
Property Taxes
5%
$88
Home Insurance
5%
$91
PManagement
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11666 N 28th Dr, Unit 217, Phoenix, AZ 85029 | $1,425 | 3 | 2 | 1088 | 0.8 mi |
2316 W Larkspur Dr, Phoenix, AZ 85029 | $1,650 | 3 | 2 | 1066 | 0.8 mi |
14625 N 29th Ave, Phoenix, AZ 85053 | $2,600 | 3 | 2 | 1100 | 1.1 mi |
3746 W Bloomfield Rd, Phoenix, AZ 85029 | $1,775 | 3 | 2 | 1100 | 1.1 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