Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.47% first-year return on $93,450 initial cash invested.
-10.47%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$2,250
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,450
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$3,065
Mortgage P&I
98%
$2,197
Property Taxes
6%
$128
Home Insurance
7%
$156
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8406 W Dahlia Dr, Peoria, AZ 85381 | $2,800 | 4 | 2 | 1674 | 0 mi |
8642 W Laurel Ln, Peoria, AZ 85345 | $2,395 | 4 | 2 | 1680 | 0.6 mi |
8544 W Cherry Hills Dr, Peoria, AZ 85345 | $2,200 | 4 | 2 | 1680 | 0.6 mi |
8543 W Cherry Hills Dr, Peoria, AZ 85345 | $2,515 | 4 | 2 | 1680 | 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