Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.85% first-year return on $81,858 initial cash invested.
-10.85%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$1,940
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,858
Downpayment
20%
$77,960
Closing costs
1%
$3,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,680
Mortgage P&I
100%
$1,943
Property Taxes
5%
$97
Home Insurance
7%
$136
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10436 W Ruth Ave, Peoria, AZ 85345 | $2,250 | 3 | 2 | 1707 | 0.4 mi |
10508 W Griswold Rd, Peoria, AZ 85345 | $2,200 | 3 | 2 | 1650 | 0.5 mi |
11232 W Ruth Ave, Peoria, AZ 85345 | $1,985 | 3 | 2 | 1644 | 0.6 mi |
11190 W Las Palmaritas Dr, Peoria, AZ 85345 | $2,070 | 3 | 2 | 1644 | 0.6 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