Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.45% first-year return on $73,290 initial cash invested.
-8.45%
Cash On Cash
4.88%
Cap Rate
0.77
DSCR
$2,040
Rent
-$516
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,556
Mortgage P&I
90%
$1,832
Property Taxes
4%
$72
Home Insurance
6%
$122
PManagement
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5533 W Eva St, Glendale, AZ 85302 | $2,055 | 3 | 2 | 1754 | 0.2 mi |
5351 W Onyx Ave, Glendale, AZ 85302 | $1,895 | 3 | 2 | 1698 | 0.4 mi |
9731 N 56th Dr, Glendale, AZ 85302 | $1,865 | 3 | 2 | 1799 | 0.2 mi |
5237 W Mountain View Rd, Glendale, AZ 85302 | $1,875 | 3 | 2 | 1785 | 0.5 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