Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.65% first-year return on $46,893 initial cash invested.
8.65%
Cash On Cash
8.65%
Cap Rate
1.39
DSCR
$2,190
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$223k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,893
Downpayment
20%
$44,660
Closing costs
1%
$2,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$1,852
Mortgage P&I
53%
$1,161
Property Taxes
2%
$43
Home Insurance
4%
$78
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7031 S 5th Ave, Phoenix, AZ 85041 | $1,750 | 3 | 1 | 1040 | 0 mi |
1832 W Lydia Ln, Phoenix, AZ 85041 | $2,000 | 3 | 1 | 1279 | 1.2 mi |
7046 S 4th Ave, Phoenix, AZ 85041 | $1,400 | 3 | 1 | 1040 | 0.1 mi |
613 W Magdalena Ln, Phoenix, AZ 85041 | $1,749 | 3 | 1.5 | 1316 | 0.8 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