Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.84% first-year return on $111k initial cash invested.
-15.84%
Cash On Cash
2.7%
Cap Rate
0.47
DSCR
$2,140
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$3,606
Mortgage P&I
119%
$2,551
Property Taxes
9%
$185
Home Insurance
9%
$185
HOA
6%
$129
PManagement
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5623 S Jolly Roger Rd, Tempe, AZ 85283 | $2,395 | 2 | 2 | 1294 | 0 mi |
1402 E Guadalupe Rd, Unit 246, Tempe, AZ 85283 | $1,500 | 2 | 2 | 1112 | 0.5 mi |
1402 E Guadalupe Rd, Unit 215, Tempe, AZ 85283 | $1,595 | 2 | 2 | 1112 | 0.5 mi |
1402 E Guadalupe Rd, Unit 136, Tempe, AZ 85283 | $1,520 | 2 | 2 | 1100 | 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