Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.3% first-year return on $55,650 initial cash invested.
-3.3%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$1,790
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,943
Mortgage P&I
74%
$1,321
Property Taxes
4%
$63
Home Insurance
5%
$93
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4407 W Whitton Ave, Phoenix, AZ 85031 | $2,000 | 3 | 2 | 1058 | 0.3 mi |
2028 N 48th Ln, Phoenix, AZ 85035 | $1,630 | 3 | 2 | 1014 | 1.5 mi |
2211 N 50th Dr, Phoenix, AZ 85035 | $1,850 | 3 | 2 | 1066 | 1.4 mi |
2534 N 51st Dr, Phoenix, AZ 85035 | $1,834 | 3 | 2 | 1116 | 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