Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.57% first-year return on $83,979 initial cash invested.
-8.57%
Cash On Cash
4.27%
Cap Rate
0.75
DSCR
$2,260
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,260
Total Expenses
$2,860
Mortgage P&I
85%
$1,911
Property Taxes
7%
$154
Home Insurance
6%
$140
HOA
3%
$67
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7136 S 33rd Ave, Phoenix, AZ 85041 | $2,450 | 4 | 3 | 1801 | 0.7 mi |
6218 S 47th Ln, Laveen, AZ 85339 | $2,955 | 4 | 3 | 1741 | 1.3 mi |
6022 S 47th Ln, Lot 4, Laveen, AZ 85339 | $2,955 | 4 | 3 | 1741 | 1.3 mi |
6022 S 47th Ln, Unit 4, Laveen, AZ 85339 | $2,955 | 4 | 3 | 1741 | 1.3 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