Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.16% first-year return on $48,300 initial cash invested.
-10.16%
Cash On Cash
4.5%
Cap Rate
$1,270
Rent
-$409
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$1,679
Mortgage P&I
95%
$1,208
Property Taxes
5%
$60
Home Insurance
6%
$80
PManagement
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5041 N 39th Ln, Phoenix, AZ 85019 | $1,195 | 2 | 1 | 924 | 1.4 mi |
2642 N 43rd Ave, # 6C, Phoenix, AZ 85009 | $1,295 | 2 | 1 | 1036 | 1 mi |
5046 N 40th Ave, Phoenix, AZ 85019 | $1,445 | 2 | 1.5 | 924 | 1.4 mi |
2625 N 40th Dr, Unit 1, Phoenix, AZ 85009 | $1,800 | 3 | 1 | 1000 | 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