Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.24% first-year return on $57,750 initial cash invested.
-5.24%
Cash On Cash
5.71%
Cap Rate
0.89
DSCR
$1,960
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,212
Mortgage P&I
75%
$1,463
Property Taxes
7%
$143
Home Insurance
5%
$96
PManagement
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7555 W Devonshire Ave, Phoenix, AZ 85033 | $1,645 | 4 | 2 | 1543 | 0.6 mi |
7623 W Osborn Rd, Phoenix, AZ 85033 | $1,835 | 4 | 2 | 1584 | 0.3 mi |
8616 W Whitton Ave, Phoenix, AZ 85037 | $1,995 | 4 | 2 | 1507 | 0.9 mi |
8633 W Weldon Ave, Phoenix, AZ 85037 | $2,395 | 4 | 2 | 1495 | 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