Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.75% first-year return on $63,000 initial cash invested.
-7.75%
Cash On Cash
4.96%
Cap Rate
0.8
DSCR
$2,100
Rent
-$407
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,507
Mortgage P&I
73%
$1,541
Property Taxes
5%
$101
Home Insurance
5%
$105
HOA
10%
$214
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
633 W Southern Ave, Tempe, AZ 85282 | $1,795 | 3 | 2 | 1000 | 0.1 mi |
1261 W La Jolla Dr, Tempe, AZ 85282 | $2,600 | 3 | 2 | 1040 | 0.6 mi |
107 W Loma Vista Dr, Apt 103, Tempe, AZ 85282 | $1,850 | 3 | 2 | 1040 | 0.8 mi |
3407 S Hardy Dr, Kyrene Superstition, AZ 85282 | $1,750 | 3 | 2 | 1088 | 0.2 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