Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.48% first-year return on $89,250 initial cash invested.
-12.48%
Cash On Cash
3.3%
Cap Rate
0.58
DSCR
$1,920
Rent
-$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,848
Mortgage P&I
104%
$2,001
Property Taxes
8%
$153
Home Insurance
8%
$149
HOA
2%
$46
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12388 W Sherman St, Avondale, AZ 85323 | $1,770 | 3 | 2 | 1524 | 0.1 mi |
12356 W Tonto St, Avondale, AZ 85323 | $1,950 | 3 | 2 | 1524 | 0.2 mi |
12525 W Washington St, Avondale, AZ 85323 | $1,769 | 3 | 2 | 1524 | 0.4 mi |
10 N 126th Ave, Avondale, AZ 85323 | $1,799 | 3 | 2 | 1524 | 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