Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.88% first-year return on $64,048 initial cash invested.
-5.88%
Cash On Cash
5.33%
Cap Rate
$1,930
Rent
-$314
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,048
Downpayment
20%
$60,998
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,244
Mortgage P&I
81%
$1,572
Property Taxes
3%
$64
Home Insurance
6%
$107
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 |
|---|---|---|---|---|---|
909 E Harrison Dr, Avondale, AZ 85323 | $1,895 | 3 | 2 | 1602 | 0.6 mi |
918 E Harrison Dr, Avondale, AZ 85323 | $2,095 | 3 | 2 | 1601 | 0.7 mi |
614 E Whyman Ave, Avondale, AZ 85323 | $1,795 | 3 | 2 | 1622 | 0.5 mi |
989 E Corrall St, Avondale, AZ 85323 | $1,685 | 3 | 2 | 1482 | 0.8 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