Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.73% first-year return on $71,379 initial cash invested.
-11.73%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$1,720
Rent
-$698
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$2,418
Mortgage P&I
102%
$1,746
Property Taxes
6%
$106
Home Insurance
7%
$119
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
200 E Southern Ave, Unit 257, Tempe, AZ 85282 | $1,548 | 2 | 2 | 941 | 0.5 mi |
2725 S Rural Rd, Apt 37, Tempe, AZ 85282 | $1,695 | 2 | 1 | 884 | 0.8 mi |
512 E Huntington Dr, Apt 3, Tempe, AZ 85282 | $1,215 | 2 | 1 | 840 | 0.3 mi |
5001 S La Rosa Dr, Apt B, Tempe, AZ 85282 | $1,550 | 2 | 1 | 985 | 0.7 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