Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.16% first-year return on $66,738 initial cash invested.
-10.16%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$1,820
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,738
Downpayment
20%
$63,560
Closing costs
1%
$3,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,385
Mortgage P&I
87%
$1,588
Property Taxes
10%
$190
Home Insurance
6%
$114
HOA
1%
$20
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8991 N Brimstone Way, Tucson, AZ 85742 | $1,795 | 3 | 2 | 1281 | 0.6 mi |
9293 N Centipede Ave, Tucson, AZ 85742 | $1,600 | 3 | 2 | 1293 | 0.8 mi |
4891 W Condor Dr, Tucson, AZ 85742 | $1,595 | 3 | 2 | 1251 | 1.3 mi |
9293 N Centipede Ave, Unit 208, Tucson, AZ 85742 | $1,800 | 3 | 2 | 1293 | 0.8 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