Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.83% first-year return on $301k initial cash invested.
-22.83%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$4,030
Rent
-$5,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1434k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$287k
Closing costs
1%
$14,337
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,030
Total Expenses
$9,759
Mortgage P&I
181%
$7,296
Property Taxes
21%
$829
Home Insurance
13%
$523
HOA
2%
$62
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4740 E Camino Ln, Brinca, Tucson, AZ 85718 | $2,995 | 4 | 4 | 3085 | 1 mi |
6162 N Placita Pajaro, Tucson, AZ 85718 | $4,500 | 4 | 3 | 3638 | 0.3 mi |
4601 E Don Jose Dr, Tucson, AZ 85718 | $5,500 | 4 | 3 | 3532 | 1 mi |
4340 E Cerrada Del Charro, Tucson, AZ 85718 | $3,195 | 4 | 3.5 | 3256 | 1.7 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