Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.64% first-year return on $56,700 initial cash invested.
-11.64%
Cash On Cash
4.41%
Cap Rate
$1,630
Rent
-$550
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$2,180
Mortgage P&I
90%
$1,461
Property Taxes
2%
$38
Home Insurance
6%
$94
HOA
10%
$162
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
312 W Yukon Dr, Unit 7, Phoenix, AZ 85027 | $1,475 | 2 | 2 | 863 | 0.1 mi |
316 W Tonopah Dr, Phoenix, AZ 85027 | $1,575 | 2 | 2 | 994 | 0 mi |
501 W Tonopah Dr, Unit 5, Phoenix, AZ 85027 | $1,395 | 2 | 2 | 994 | 0.1 mi |
20236 N 6th Dr, Unit 8, Phoenix, AZ 85027 | $1,450 | 2 | 2 | 994 | 0.2 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