Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.89% first-year return on $83,979 initial cash invested.
-9.89%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$2,190
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$2,882
Mortgage P&I
92%
$2,008
Property Taxes
5%
$116
Home Insurance
6%
$140
HOA
2%
$48
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3502 N 106th Dr, Avondale, AZ 85392 | $2,300 | 4 | 2.5 | 1444 | 0.3 mi |
10333 W Monterosa Ave, Phoenix, AZ 85037 | $2,070 | 4 | 2.5 | 1471 | 0.5 mi |
10730 W Glenrosa Ave, Phoenix, AZ 85037 | $2,074 | 4 | 2 | 1482 | 0.5 mi |
4144 N 109th Ave, Phoenix, AZ 85037 | $1,995 | 4 | 2 | 1482 | 0.5 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