Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.6% first-year return on $57,750 initial cash invested.
-8.6%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$1,660
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$2,074
Mortgage P&I
81%
$1,350
Property Taxes
2%
$37
Home Insurance
6%
$96
HOA
10%
$159
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2306 W Fremont Dr, Tempe, AZ 85282 | $1,795 | 2 | 1 | 928 | 1.2 mi |
2327 W Carson Dr, Tempe, AZ 85282 | $1,895 | 2 | 1 | 928 | 1.2 mi |
3511 E Baseline Rd, Unit 1088, Phoenix, AZ 85042 | $1,549 | 2 | 1.5 | 890 | 0.9 mi |
2613 W Dunbar Dr, Tempe, AZ 85282 | $1,550 | 2 | 1 | 1042 | 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