Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.24% first-year return on $37,800 initial cash invested.
9.24%
Cash On Cash
8.81%
Cap Rate
1.41
DSCR
$1,880
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$1,589
Mortgage P&I
50%
$936
Property Taxes
5%
$101
Home Insurance
3%
$63
PManagement
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3850 W Lamar Rd, Phoenix, AZ 85019 | $2,000 | 3 | 1 | 1522 | 0.9 mi |
7229 N 41st Dr, Phoenix, AZ 85051 | $2,099 | 3 | 1 | 1475 | 1.1 mi |
3926 W Mclellan Blvd, Phoenix, AZ 85019 | $1,749 | 3 | 1 | 1423 | 1.1 mi |
3910 W Northern Ave, Phoenix, AZ 85051 | $1,799 | 3 | 1.5 | 1534 | 1.2 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