Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.33% first-year return on $56,700 initial cash invested.
-2.33%
Cash On Cash
6.31%
Cap Rate
$2,030
Rent
-$110
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,140
Mortgage P&I
70%
$1,428
Property Taxes
4%
$89
Home Insurance
5%
$94
PManagement
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2137 W Minnezona Ave, Phoenix, AZ 85015 | $2,200 | 4 | 2 | 1561 | 0.7 mi |
3016 W Missouri Ave, Phoenix, AZ 85017 | $3,000 | 4 | 2 | 1530 | 1 mi |
2721 W Marshall Ave, Phoenix, AZ 85017 | $1,775 | 4 | 2 | 1500 | 0.9 mi |
4417 N 31st Ave, Phoenix, AZ 85017 | $2,400 | 4 | 2 | 1440 | 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