Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.88% first-year return on $64,911 initial cash invested.
4.88%
Cash On Cash
7.53%
Cap Rate
1.26
DSCR
$2,670
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$2,406
Mortgage P&I
58%
$1,541
Property Taxes
2%
$62
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11451 W Tortolita St, Unit 1, Marana, AZ 85658 | $1,500 | 2 | 1 | 895 | 8 mi |
13655 N Gold Cholla Pl, Marana, AZ 85658 | $3,850 | 2 | 2 | 1300 | 7.3 mi |
14097 N Silverleaf Ln, Marana, AZ 85658 | $2,500 | 2 | 2 | 1604 | 6.2 mi |
11439 W Amole Cir, Marana, AZ 85658 | $1,495 | 3 | 1 | 1168 | 7.9 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