Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.32% first-year return on $82,068 initial cash invested.
-10.32%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$2,020
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,068
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$2,726
Mortgage P&I
95%
$1,927
Property Taxes
5%
$106
Home Insurance
8%
$168
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2892 Daytona Ave, Lake Havasu City, AZ 86403 | $1,800 | 4 | 2 | 1406 | 0.9 mi |
3611 Breakwater Dr, Lake Havasu City, AZ 86406 | $3,500 | 4 | 2 | 1691 | 1.1 mi |
395 Corvair Dr, Lake Havasu City, AZ 86406 | $1,900 | 4 | 2 | 1914 | 0.3 mi |
3185 Silver Arrow Dr, Lake Havasu City, AZ 86406 | $1,825 | 3 | 2 | 1292 | 0.1 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