Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.69% first-year return on $70,350 initial cash invested.
-7.69%
Cash On Cash
5.04%
Cap Rate
0.8
DSCR
$2,010
Rent
-$451
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,461
Mortgage P&I
87%
$1,758
Property Taxes
3%
$64
Home Insurance
6%
$117
PManagement
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9010 N 49th Ave, Glendale, AZ 85302 | $2,150 | 3 | 2 | 1515 | 0.5 mi |
9039 N 53rd Ave, Glendale, AZ 85302 | $2,200 | 3 | 2 | 1500 | 0.4 mi |
4820 W Golden Ln, Glendale, AZ 85302 | $2,199 | 3 | 2 | 1537 | 0.7 mi |
4840 W Mission Ln, Glendale, AZ 85302 | $2,085 | 3 | 2 | 1570 | 0.4 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