Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.33% first-year return on $73,479 initial cash invested.
-8.33%
Cash On Cash
4.77%
Cap Rate
0.77
DSCR
$2,000
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,510
Mortgage P&I
90%
$1,800
Property Taxes
3%
$68
Home Insurance
6%
$122
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7620 W Shaw Butte Dr, Peoria, AZ 85345 | $1,995 | 3 | 2.5 | 1495 | 0 mi |
7611 W Charter Oak Rd, Peoria, AZ 85381 | $1,999 | 3 | 2.5 | 1492 | 0.1 mi |
11006 N 81st Ave, Peoria, AZ 85345 | $1,850 | 3 | 2.5 | 1444 | 0.9 mi |
8119 W Desert Cove Ave, Peoria, AZ 85345 | $1,895 | 3 | 2.5 | 1444 | 1 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