Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.65% first-year return on $78,330 initial cash invested.
-10.65%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$2,230
Rent
-$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,330
Downpayment
20%
$74,600
Closing costs
1%
$3,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,925
Mortgage P&I
83%
$1,845
Property Taxes
15%
$339
Home Insurance
6%
$131
HOA
1%
$29
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10122 N Guayacan Trl, Marana, AZ 85653 | $2,200 | 4 | 3 | 1914 | 0.8 mi |
8815 W Moon Spring Rd, Marana, AZ 85653 | $2,150 | 4 | 2.5 | 1850 | 0.1 mi |
10094 N Cardon Grande Trl, Marana, AZ 85653 | $2,400 | 4 | 3 | 2027 | 0.5 mi |
8990 W Cloudwood Dr, Ste B, Marana, AZ 85653 | $2,500 | 4 | 2.5 | 1850 | 0.3 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