Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.96% first-year return on $47,250 initial cash invested.
3.96%
Cash On Cash
7.37%
Cap Rate
1.22
DSCR
$1,930
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,774
Mortgage P&I
59%
$1,130
Property Taxes
3%
$64
Home Insurance
4%
$79
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 |
|---|---|---|---|---|---|
227 W Darrow St, Phoenix, AZ 85041 | $1,695 | 3 | 2 | 1328 | 0.2 mi |
8110 S 2nd Dr, Phoenix, AZ 85041 | $1,950 | 3 | 2 | 1319 | 0.2 mi |
223 W Darrow St, Phoenix, AZ 85041 | $1,965 | 3 | 2 | 1309 | 0.2 mi |
245 W Ellis St, Phoenix, AZ 85041 | $1,700 | 3 | 2 | 1309 | 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