Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.11% first-year return on $66,568 initial cash invested.
-10.11%
Cash On Cash
4.54%
Cap Rate
0.72
DSCR
$1,920
Rent
-$561
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,568
Downpayment
20%
$63,398
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,481
Mortgage P&I
87%
$1,664
Property Taxes
5%
$89
Home Insurance
6%
$111
HOA
6%
$118
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12175 W Joblanca Rd, Avondale, AZ 85323 | $1,945 | 3 | 2.5 | 1534 | 1.2 mi |
1301 S 121st Dr, Avondale, AZ 85323 | $1,800 | 3 | 2.5 | 1534 | 1.2 mi |
1205 S 121st Dr, Avondale, AZ 85323 | $1,895 | 3 | 2.5 | 1534 | 1.2 mi |
1302 S 119th Dr, Avondale, AZ 85323 | $1,965 | 3 | 2.5 | 1534 | 1.4 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