Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.41% first-year return on $54,390 initial cash invested.
-1.41%
Cash On Cash
5.94%
Cap Rate
1.02
DSCR
$1,850
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,914
Mortgage P&I
68%
$1,255
Property Taxes
5%
$88
Home Insurance
5%
$91
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2753 W Lawrence Ln, Phoenix, AZ 85051 | $1,665 | 3 | 2 | 1176 | 0.3 mi |
8115 N 29th Ave, Phoenix, AZ 85051 | $1,695 | 3 | 2 | 1191 | 0.7 mi |
2816 W Griswold Rd, Phoenix, AZ 85051 | $3,200 | 3 | 2 | 1139 | 0.6 mi |
2735 W Royal Palm Rd, Phoenix, AZ 85051 | $2,220 | 3 | 2 | 1275 | 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