Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.27% first-year return on $66,150 initial cash invested.
-3.27%
Cash On Cash
5.38%
Cap Rate
0.95
DSCR
$1,990
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,170
Mortgage P&I
75%
$1,491
Property Taxes
3%
$51
Home Insurance
6%
$110
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6440 W Windsor Blvd, Glendale, AZ 85301 | $2,065 | 3 | 2 | 1990 | 0.2 mi |
5212 N 69th Ave, Glendale, AZ 85303 | $2,069 | 3 | 2 | 2036 | 0.6 mi |
6413 W Glenrosa Ave, Phoenix, AZ 85033 | $2,100 | 3 | 2 | 1968 | 1.1 mi |
4031 N 59th Dr, Phoenix, AZ 85033 | $1,840 | 3 | 2 | 1977 | 1.5 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