Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.69% first-year return on $52,500 initial cash invested.
8.69%
Cash On Cash
8.17%
Cap Rate
1.42
DSCR
$2,460
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,080
Mortgage P&I
49%
$1,199
Property Taxes
6%
$153
Home Insurance
4%
$88
PManagement
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3825 E Captain Dreyfus Ave, Phoenix, AZ 85032 | $2,000 | 3 | 2 | 1550 | 0.1 mi |
13234 N 38th Pl, Phoenix, AZ 85032 | $2,595 | 3 | 2 | 1540 | 0.3 mi |
3716 E Dahlia Dr, Phoenix, AZ 85032 | $2,430 | 3 | 2 | 1531 | 0.3 mi |
3727 E Dahlia Dr, Phoenix, AZ 85032 | $2,049 | 3 | 2 | 1524 | 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