Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.94% first-year return on $58,380 initial cash invested.
-8.94%
Cash On Cash
5%
Cap Rate
$1,820
Rent
-$435
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,255
Mortgage P&I
83%
$1,502
Property Taxes
3%
$50
Home Insurance
5%
$97
HOA
7%
$133
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8937 W Virginia Ave, Phoenix, AZ 85037 | $1,795 | 3 | 2 | 1216 | 0.6 mi |
8518 W Roanoke Ave, Phoenix, AZ 85037 | $1,600 | 3 | 2 | 1251 | 0.6 mi |
8406 W Pinchot Ave, Phoenix, AZ 85037 | $1,635 | 3 | 2 | 1248 | 0.9 mi |
8520 W Palm Ln, Unit 1053, Phoenix, AZ 85037 | $1,735 | 3 | 2 | 1320 | 0.1 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