Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $116k initial cash invested.
-13.61%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$2,450
Rent
-$1,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$3,760
Mortgage P&I
113%
$2,767
Property Taxes
7%
$165
Home Insurance
8%
$192
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1848 E Chilton Dr, Tempe, AZ 85283 | $2,300 | 3 | 2 | 1574 | 0.1 mi |
1870 E Drake Dr, Tempe, AZ 85283 | $2,300 | 3 | 2 | 1574 | 0.3 mi |
1540 E Divot Dr, Tempe, AZ 85283 | $2,495 | 3 | 2 | 1543 | 0.3 mi |
1953 E Orion St, Tempe, AZ 85283 | $2,000 | 3 | 2 | 1564 | 0.9 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