Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.02% first-year return on $68,250 initial cash invested.
-8.02%
Cash On Cash
4.55%
Cap Rate
0.77
DSCR
$1,850
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,306
Mortgage P&I
86%
$1,595
Property Taxes
6%
$117
Home Insurance
6%
$114
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3807 W Solar Dr, Phoenix, AZ 85051 | $1,845 | 3 | 2 | 1245 | 0.9 mi |
4122 W Glenn Dr, Phoenix, AZ 85051 | $1,805 | 3 | 2 | 1320 | 0.6 mi |
7049 N 41st Ln, Phoenix, AZ 85051 | $1,880 | 3 | 2 | 1320 | 0.6 mi |
4225 W State Ave, Phoenix, AZ 85051 | $1,779 | 3 | 2 | 1397 | 0.4 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