Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.74% first-year return on $48,279 initial cash invested.
9.74%
Cash On Cash
8.78%
Cap Rate
1.43
DSCR
$2,340
Rent
$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$2,340
Total Expenses
$1,948
Mortgage P&I
50%
$1,173
Property Taxes
4%
$87
Home Insurance
3%
$80
PManagement
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3632 N 79th Ave, Phoenix, AZ 85033 | $1,999 | 4 | 2 | 1855 | 0.4 mi |
8201 W Westview Dr, Phoenix, AZ 85033 | $2,040 | 4 | 2 | 1873 | 0.6 mi |
8507 W Palm Ln, Phoenix, AZ 85037 | $2,446 | 4 | 2 | 1884 | 1.4 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