Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.01% first-year return on $55,650 initial cash invested.
-12.01%
Cash On Cash
4.18%
Cap Rate
0.65
DSCR
$1,340
Rent
-$557
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,897
Mortgage P&I
105%
$1,412
Property Taxes
3%
$44
Home Insurance
7%
$93
PManagement
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10614 N 72nd Ave, Peoria, AZ 85345 | $1,450 | 2 | 1 | 883 | 0.7 mi |
7040 W Olive Ave, Unit 87, Peoria, AZ 85345 | $1,495 | 2 | 2 | 1101 | 0.4 mi |
7040 W Olive Ave, Unit 20, Peoria, AZ 85345 | $1,815 | 2 | 2 | 1101 | 0.5 mi |
6340 W Caron St, Glendale, AZ 85302 | $1,595 | 2 | 2 | 1107 | 0.7 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