Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.79% first-year return on $79,611 initial cash invested.
-13.79%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$1,700
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,611
Downpayment
20%
$75,820
Closing costs
1%
$3,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$2,615
Mortgage P&I
111%
$1,890
Property Taxes
9%
$150
Home Insurance
8%
$133
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4343 E Soliere Ave, Apt 2017, Flagstaff, AZ 86004 | $1,800 | 1 | 1 | 769 | 6.8 mi |
4343 E Soliere Ave, Apt 2052, Flagstaff, AZ 86004 | $1,900 | 1 | 1 | 769 | 6.9 mi |
4343 E Soliere Ave, # 27-1085, Flagstaff, AZ 86004 | $1,800 | 1 | 1 | 725 | 6.9 mi |
5000 N Mall Way, Flagstaff, AZ 86004 | $1,695 | 1 | 1 | 755 | 5.7 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