Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.82% first-year return on $102k initial cash invested.
-15.82%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$2,410
Rent
-$1,343
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$3,753
Mortgage P&I
103%
$2,491
Property Taxes
10%
$235
Home Insurance
7%
$170
HOA
10%
$231
PManagement
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
914 E Mission Dr, Tempe, AZ 85283 | $2,500 | 3 | 2 | 1471 | 0.2 mi |
915 E Mission Dr, Tempe, AZ 85283 | $2,350 | 3 | 2 | 1471 | 0.2 mi |
6467 S Butte Ave, Tempe, AZ 85283 | $2,100 | 3 | 2 | 1502 | 0.9 mi |
7440 S Juniper St, Tempe, AZ 85283 | $2,350 | 3 | 2 | 1556 | 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