Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.36% first-year return on $115k initial cash invested.
-11.36%
Cash On Cash
3.64%
Cap Rate
0.64
DSCR
$2,810
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$3,903
Mortgage P&I
93%
$2,621
Property Taxes
10%
$280
Home Insurance
7%
$192
HOA
3%
$80
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15642 W Devonshire Ave, Goodyear, AZ 85395 | $2,850 | 4 | 3 | 2530 | 0.2 mi |
15635 W Devonshire Ave, Goodyear, AZ 85395 | $2,450 | 4 | 3 | 2530 | 0.3 mi |
15468 W Coolidge St, Goodyear, AZ 85395 | $2,750 | 4 | 3 | 2991 | 0.4 mi |
14806 W Luna Dr, Litchfield Park, AZ 85340 | $4,200 | 4 | 3 | 2840 | 1.2 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