Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.12% first-year return on $66,150 initial cash invested.
-10.12%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$1,890
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,448
Mortgage P&I
82%
$1,555
Property Taxes
3%
$57
Home Insurance
6%
$110
HOA
12%
$236
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16021 N 30th St, Unit 101, Phoenix, AZ 85032 | $1,749 | 2 | 2 | 1172 | 0.5 mi |
3453 E Libby St, Phoenix, AZ 85032 | $1,999 | 2 | 2 | 1176 | 0.8 mi |
3044 E Beck Ln, Apt 8, Phoenix, AZ 85032 | $1,800 | 2 | 2 | 1350 | 0.7 mi |
2846 E Kathleen Rd, Phoenix, AZ 85032 | $1,049 | 2 | 2 | 1106 | 0.6 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