Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.19% first-year return on $78,309 initial cash invested.
-9.19%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$1,970
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,309
Downpayment
20%
$74,580
Closing costs
1%
$3,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,570
Mortgage P&I
94%
$1,857
Property Taxes
4%
$72
Home Insurance
7%
$130
PManagement
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4415 W Palo Verde Ave, Glendale, AZ 85302 | $1,900 | 3 | 2 | 1260 | 0.2 mi |
10047 N 48th Ave, Glendale, AZ 85302 | $1,875 | 3 | 2 | 1260 | 0.4 mi |
4043 W Lawrence Ln, Phoenix, AZ 85051 | $1,900 | 3 | 2 | 1319 | 0.9 mi |
4431 W Sunnyslope Ln, Glendale, AZ 85302 | $2,000 | 3 | 2 | 1379 | 0.5 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