Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.84% first-year return on $68,250 initial cash invested.
-8.84%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$1,740
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,243
Mortgage P&I
93%
$1,619
Property Taxes
3%
$58
Home Insurance
7%
$114
PManagement
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3426 W Montebello Ave, Phoenix, AZ 85017 | $1,625 | 3 | 1 | 1092 | 0.5 mi |
3127 W Palo Verde Dr, Phoenix, AZ 85017 | $1,550 | 3 | 1 | 1092 | 0.9 mi |
5640 N 38th Dr, Phoenix, AZ 85019 | $2,000 | 3 | 2 | 1040 | 0 mi |
3001 W Elm St, Phoenix, AZ 85017 | $1,700 | 3 | 1 | 1246 | 1.3 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