Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.56% first-year return on $56,700 initial cash invested.
2.56%
Cash On Cash
7.35%
Cap Rate
$2,270
Rent
$121
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$2,149
Mortgage P&I
63%
$1,419
Property Taxes
2%
$45
Home Insurance
4%
$94
PManagement
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1415 E Pecan Rd, Phoenix, AZ 85040 | $1,790 | 3 | 2 | 1139 | 1.1 mi |
1429 E Wayland Dr, Phoenix, AZ 85040 | $1,899 | 3 | 2 | 1139 | 1.1 mi |
402 E Hidalgo Ave, Phoenix, AZ 85040 | $1,475 | 3 | 2 | 1260 | 0.1 mi |
5827 S 13th Ave, Phoenix, AZ 85041 | $2,200 | 3 | 2 | 1125 | 1.1 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