Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $197k initial cash invested.
-17.77%
Cash On Cash
2.05%
Cap Rate
0.37
DSCR
$3,120
Rent
-$2,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$188k
Closing costs
1%
$9,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,120
Total Expenses
$6,037
Mortgage P&I
140%
$4,363
Property Taxes
17%
$516
Home Insurance
11%
$339
HOA
0%
$8
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1550 E Chula Vista Rd, Tucson, AZ 85718 | $3,095 | 4 | 3 | 2800 | 1.4 mi |
918 E Gibbon River Way, Tucson, AZ 85718 | $3,500 | 4 | 3 | 2704 | 1 mi |
1200 E Paseo Pavon, Tucson, AZ 85718 | $3,750 | 4 | 3.5 | 2642 | 0.6 mi |
6041 N Reliance Dr, Tucson, AZ 85704 | $2,350 | 4 | 3 | 2345 | 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