Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $250k initial cash invested.
-21.15%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$3,180
Rent
-$4,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$238k
Closing costs
1%
$11,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,180
Total Expenses
$7,585
Mortgage P&I
185%
$5,893
Property Taxes
11%
$357
Home Insurance
13%
$416
HOA
3%
$92
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
22019 N 59th Dr, Glendale, AZ 85310 | $3,200 | 4 | 3.5 | 3169 | 1.1 mi |
6283 W Lone Cactus Dr, Glendale, AZ 85308 | $3,290 | 4 | 3 | 2825 | 1.2 mi |
5953 W Aurora Dr, Glendale, AZ 85308 | $3,999 | 4 | 3 | 2735 | 0.8 mi |
6210 W Foothill Dr, Glendale, AZ 85310 | $3,000 | 4 | 2.5 | 3059 | 1.3 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