Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.4% first-year return on $56,700 initial cash invested.
-4.4%
Cash On Cash
5.57%
Cap Rate
0.91
DSCR
$1,810
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $2,018 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$2,018
Mortgage P&I
76%
$1,371
Property Taxes
5%
$83
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7119 W Mclellan Rd, Glendale, AZ 85303 | $1,695 | 3 | 2 | 1264 | 0.4 mi |
7037 W Cavalier Dr, Glendale, AZ 85303 | $2,350 | 3 | 2 | 1309 | 0.3 mi |
7218 W Claremont St, Glendale, AZ 85303 | $1,695 | 3 | 2 | 1342 | 0 mi |
6946 W Nicolet Ave, Glendale, AZ 85303 | $1,760 | 3 | 2 | 1260 | 1.1 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