Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.92% first-year return on $90,279 initial cash invested.
-11.92%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$2,270
Rent
-$897
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,279
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$3,167
Mortgage P&I
97%
$2,208
Property Taxes
6%
$136
Home Insurance
7%
$150
HOA
4%
$82
PManagement
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6789 S Wilson St, Tempe, AZ 85283 | $3,800 | 3 | 2 | 1330 | 0.1 mi |
1023 W Chilton Dr, Tempe, AZ 85283 | $2,350 | 3 | 2 | 1250 | 0.6 mi |
1029 W Chilton Dr, Tempe, AZ 85283 | $2,430 | 3 | 2 | 1245 | 0.6 mi |
572 W La Donna Dr, Tempe, AZ 85283 | $2,500 | 3 | 2 | 1400 | 0.6 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