Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.74% first-year return on $73,490 initial cash invested.
-10.74%
Cash On Cash
4.4%
Cap Rate
0.7
DSCR
$2,100
Rent
-$658
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,490
Downpayment
20%
$69,990
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,758
Mortgage P&I
87%
$1,837
Property Taxes
7%
$145
Home Insurance
6%
$122
HOA
5%
$108
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
603 S 7th St, Avondale, AZ 85323 | $2,300 | 4 | 2.5 | 1723 | 0.3 mi |
12018 W Belmont Dr, Avondale, AZ 85323 | $1,990 | 4 | 2.5 | 1821 | 1.3 mi |
2505 S 123rd Dr, Avondale, AZ 85323 | $2,280 | 4 | 2.5 | 1944 | 1 mi |
411 N Central Ave, Avondale, AZ 85323 | $2,695 | 4 | 2 | 1753 | 0.8 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