Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.22% first-year return on $49,350 initial cash invested.
-15.22%
Cash On Cash
3.38%
Cap Rate
0.54
DSCR
$1,320
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,320
Total Expenses
$1,946
Mortgage P&I
93%
$1,222
Property Taxes
3%
$44
Home Insurance
6%
$82
HOA
19%
$255
PManagement
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4202 E Darrel Rd, # Guest, Phoenix, AZ 85042 | $1,600 | 1 | 1 | 288 | 1.1 mi |
3434 E Baseline Rd, Unit 153, Phoenix, AZ 85042 | $1,250 | 1 | 1 | 624 | 0.2 mi |
3802 E Baseline Rd, Phoenix, AZ 85042 | $1,259 | 1 | 1 | 624 | 0.4 mi |
3434 E Baseline Rd, Unit 114, Phoenix, AZ 85042 | $1,150 | 1 | 1 | 600 | 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