Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.14% first-year return on $46,305 initial cash invested.
1.14%
Cash On Cash
6.81%
Cap Rate
1.13
DSCR
$1,970
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,305
Downpayment
20%
$44,100
Closing costs
1%
$2,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$1,926
Mortgage P&I
56%
$1,110
Property Taxes
12%
$228
Home Insurance
4%
$77
PManagement
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3619 N 48th Ave, Phoenix, AZ 85031 | $1,865 | 4 | 2 | 2012 | 1 mi |
6033 W Vernon Ave, Phoenix, AZ 85035 | $1,895 | 4 | 2 | 1869 | 1 mi |
4236 N 50th Dr, Phoenix, AZ 85031 | $2,500 | 4 | 2 | 1736 | 1.3 mi |
4908 W Catalina Dr, Phoenix, AZ 85031 | $1,630 | 4 | 2 | 1634 | 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