Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $208k initial cash invested.
-13.02%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$4,480
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,480
Total Expenses
$6,735
Mortgage P&I
108%
$4,821
Property Taxes
8%
$355
Home Insurance
8%
$346
HOA
1%
$48
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
24230 N 25th St, Phoenix, AZ 85024 | $3,500 | 4 | 3.5 | 2795 | 2.4 mi |
2410 E Park View Ln, Phoenix, AZ 85024 | $3,700 | 4 | 3 | 3009 | 2.2 mi |
3305 E Cashman Dr, Phoenix, AZ 85050 | $4,299 | 4 | 3.5 | 2747 | 2.5 mi |
24414 N 24th Way, Phoenix, AZ 85024 | $3,500 | 4 | 3 | 3009 | 2.3 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