Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.98% first-year return on $452k initial cash invested.
-23.98%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,720
Rent
-$9,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,720
Total Expenses
$12,741
Mortgage P&I
289%
$10,743
Property Taxes
8%
$279
Home Insurance
20%
$752
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
800 W Howe St, Tempe, AZ 85281 | $4,250 | 4 | 3 | 2350 | 0.4 mi |
1011 W Elna Rae St, Tempe, AZ 85281 | $4,000 | 4 | 3 | 2309 | 0.5 mi |
702 W Howe St, Tempe, AZ 85281 | $4,400 | 4 | 3 | 2271 | 0.4 mi |
1007 S Roosevelt St, Tempe, AZ 85281 | $2,000 | 4 | 2 | 2664 | 0.2 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