Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.31% first-year return on $52,500 initial cash invested.
-3.31%
Cash On Cash
6.15%
Cap Rate
0.96
DSCR
$1,930
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,075
Mortgage P&I
69%
$1,330
Property Taxes
8%
$156
Home Insurance
5%
$88
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5209 N 78th Dr, Glendale, AZ 85303 | $1,985 | 3 | 2 | 1557 | 0.8 mi |
4136 N 81st Ave, Phoenix, AZ 85033 | $1,875 | 3 | 2 | 1555 | 0.9 mi |
7668 W Vermont Ave, Glendale, AZ 85303 | $1,850 | 3 | 2 | 1508 | 1 mi |
7615 W Highland Ave, Phoenix, AZ 85033 | $1,795 | 3 | 2 | 1444 | 0.3 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