Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.53% first-year return on $58,800 initial cash invested.
-9.53%
Cash On Cash
4.65%
Cap Rate
0.74
DSCR
$1,900
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$2,367
Mortgage P&I
77%
$1,456
Property Taxes
4%
$76
Home Insurance
5%
$98
HOA
13%
$243
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4705 W Northern Ave, Glendale, AZ 85301 | $1,745 | 2 | 2.5 | 1656 | 0.9 mi |
8888 N 47th Ave, Apt 141, Glendale, AZ 85302 | $1,495 | 2 | 2 | 860 | 0.1 mi |
4939 W Golden Ln, Glendale, AZ 85302 | $1,775 | 3 | 2 | 1352 | 0.3 mi |
4043 W Lawrence Ln, Phoenix, AZ 85051 | $1,900 | 3 | 2 | 1319 | 0.8 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