Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.47% first-year return on $53,970 initial cash invested.
-0.47%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$2,060
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,081
Mortgage P&I
62%
$1,281
Property Taxes
4%
$84
Home Insurance
4%
$90
HOA
4%
$90
PManagement
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6628 W Johnson St, Phoenix, AZ 85043 | $1,700 | 3 | 2.5 | 1452 | 0.1 mi |
6627 W Melvin St, Phoenix, AZ 85043 | $1,900 | 3 | 2.5 | 1400 | 0.1 mi |
2118 N 77th Ln, Phoenix, AZ 85035 | $2,600 | 3 | 3 | 1383 | 1.9 mi |
111 N 65th Dr, Phoenix, AZ 85043 | $2,350 | 3 | 2.5 | 1532 | 0.4 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