Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.84% first-year return on $72,450 initial cash invested.
-9.84%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$1,800
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$2,394
Mortgage P&I
97%
$1,752
Property Taxes
3%
$53
Home Insurance
7%
$121
PManagement
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8620 W Charter Oak Rd, Peoria, AZ 85381 | $1,895 | 3 | 2 | 1005 | 0.1 mi |
8550 W Columbine Dr, Peoria, AZ 85381 | $1,045 | 3 | 2 | 1168 | 0.2 mi |
8634 W Dahlia Dr, Peoria, AZ 85381 | $2,450 | 3 | 2 | 1172 | 0.5 mi |
8255 W Madison St, Peoria, AZ 85345 | $1,749 | 3 | 2 | 1100 | 1.3 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