Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.11% first-year return on $262k initial cash invested.
-21.11%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$3,370
Rent
-$4,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$249k
Closing costs
1%
$12,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,370
Total Expenses
$7,972
Mortgage P&I
182%
$6,137
Property Taxes
15%
$505
Home Insurance
14%
$455
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6600 W Suzette Ln, Flagstaff, AZ 86001 | $3,400 | 4 | 3 | 2889 | 0.4 mi |
2705 W Windtree Dr, Flagstaff, AZ 86001 | $3,250 | 4 | 3 | 2400 | 5.2 mi |
2539 W Josselyn Dr, Flagstaff, AZ 86001 | $3,195 | 4 | 3 | 5.8 mi | |
2465 W Pollo Cir, Flagstaff, AZ 86001 | $3,600 | 4 | 2.5 | 5.7 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