Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.06% first-year return on $69,300 initial cash invested.
-7.06%
Cash On Cash
5.13%
Cap Rate
0.82
DSCR
$2,050
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,458
Mortgage P&I
84%
$1,716
Property Taxes
5%
$94
Home Insurance
6%
$116
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7227 W Turquoise Ave, Peoria, AZ 85345 | $1,995 | 3 | 2 | 1671 | 0.3 mi |
9819 N 67th Dr, Peoria, AZ 85345 | $2,300 | 3 | 2 | 1648 | 0.5 mi |
9125 N 73rd Dr, Peoria, AZ 85345 | $1,999 | 3 | 2 | 1734 | 0.3 mi |
6623 W Golden Ln, Glendale, AZ 85302 | $2,200 | 3 | 2 | 1600 | 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