Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.47% first-year return on $51,450 initial cash invested.
-1.47%
Cash On Cash
6.4%
Cap Rate
$1,870
Rent
-$63
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,933
Mortgage P&I
68%
$1,276
Property Taxes
4%
$84
Home Insurance
5%
$86
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8525 N 30th Dr, Phoenix, AZ 85051 | $1,750 | 3 | 1.5 | 1176 | 0.2 mi |
2753 W Lawrence Ln, Phoenix, AZ 85051 | $1,780 | 3 | 1.5 | 1176 | 0.5 mi |
2816 W Griswold Rd, Phoenix, AZ 85051 | $3,200 | 3 | 2 | 1139 | 0.3 mi |
3409 W Echo Ln, Phoenix, AZ 85051 | $1,595 | 3 | 1.5 | 1008 | 0.5 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