Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.11% first-year return on $31,500 initial cash invested.
28.11%
Cash On Cash
13.2%
Cap Rate
2.07
DSCR
$2,270
Rent
$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$1,532
Mortgage P&I
35%
$798
Property Taxes
4%
$91
Home Insurance
2%
$52
PManagement
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9208 N 2nd Ave, Phoenix, AZ 85021 | $1,995 | 3 | 1 | 1416 | 0.7 mi |
228 E Carol Ave, Phoenix, AZ 85020 | $1,795 | 3 | 1 | 1222 | 0.4 mi |
9220 N 2nd Ave, Phoenix, AZ 85021 | $2,095 | 3 | 2 | 1534 | 0.7 mi |
816 E Seldon Ln, Phoenix, AZ 85020 | $2,300 | 3 | 2 | 1514 | 0.6 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