Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.44% first-year return on $45,150 initial cash invested.
1.44%
Cash On Cash
7.12%
Cap Rate
1.12
DSCR
$1,740
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$1,686
Mortgage P&I
65%
$1,134
Property Taxes
1%
$25
Home Insurance
4%
$75
PManagement
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2144 E Corona Ave, Phoenix, AZ 85040 | $1,450 | 3 | 1 | 931 | 1.3 mi |
2235 E Nancy Ln, Phoenix, AZ 85042 | $1,695 | 3 | 1 | 960 | 1.4 mi |
2024 E Saint Catherine Ave, Phoenix, AZ 85042 | $1,595 | 3 | 1 | 900 | 1.7 mi |
2011 E Burgess Ln, Phoenix, AZ 85042 | $1,795 | 3 | 1 | 1071 | 1.6 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