Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.17% first-year return on $41,790 initial cash invested.
6.17%
Cash On Cash
8.12%
Cap Rate
1.3
DSCR
$1,930
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,715
Mortgage P&I
54%
$1,035
Property Taxes
6%
$109
Home Insurance
4%
$70
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5611 N 32nd Dr, Phoenix, AZ 85017 | $1,995 | 4 | 2 | 1704 | 0.2 mi |
6129 N 31st Dr, Phoenix, AZ 85017 | $1,565 | 4 | 2 | 1684 | 0.4 mi |
5520 N 38th Dr, Phoenix, AZ 85019 | $1,935 | 4 | 2 | 1643 | 0.9 mi |
3611 W Maryland Ave, Phoenix, AZ 85019 | $1,830 | 4 | 2 | 1627 | 0.9 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