Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.69% first-year return on $53,130 initial cash invested.
-6.69%
Cash On Cash
4.9%
Cap Rate
0.83
DSCR
$1,550
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,846
Mortgage P&I
81%
$1,251
Property Taxes
7%
$102
Home Insurance
6%
$89
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3764 S Susannah Dr, Yuma, AZ 85365 | $1,600 | 3 | 2 | 1099 | 0.1 mi |
3646 S Susannah Dr, Yuma, AZ 85365 | $1,600 | 3 | 2 | 1087 | 0.2 mi |
8960 E 38th Ln, Yuma, AZ 85365 | $1,500 | 3 | 2 | 1100 | 0.2 mi |
3746 S Kimball Ave, Yuma, AZ 85365 | $1,500 | 3 | 2 | 1080 | 0.1 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