Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.6% first-year return on $78,750 initial cash invested.
-11.6%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$1,810
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$2,571
Mortgage P&I
105%
$1,896
Property Taxes
4%
$74
Home Insurance
7%
$131
PManagement
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7233 W San Miguel Ave, Glendale, AZ 85303 | $1,650 | 3 | 2 | 1294 | 0.1 mi |
5504 N 69th Ave, Glendale, AZ 85303 | $1,500 | 3 | 2 | 1289 | 0.5 mi |
5029 N 71st Ave, Glendale, AZ 85303 | $1,760 | 3 | 2 | 1289 | 0.6 mi |
7414 W Oregon Ave, Glendale, AZ 85303 | $1,995 | 3 | 2 | 1313 | 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