Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.16% first-year return on $48,279 initial cash invested.
7.16%
Cash On Cash
8.2%
Cap Rate
1.34
DSCR
$2,200
Rent
$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $1,912 expenses = $288 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$1,912
Mortgage P&I
53%
$1,173
Property Taxes
4%
$87
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8102 W Heatherbrae Dr, Phoenix, AZ 85033 | $2,199 | 4 | 2 | 2082 | 0.7 mi |
4512 N 81st Dr, Phoenix, AZ 85033 | $2,445 | 4 | 2 | 2202 | 1 mi |
8010 W Westview Dr, Phoenix, AZ 85033 | $2,000 | 4 | 2 | 1862 | 0.7 mi |
4302 N 80th Ln, Phoenix, AZ 85033 | $2,700 | 4 | 2 | 1747 | 0.7 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