Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $93,303 initial cash invested.
-14.79%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$2,290
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,303
Downpayment
20%
$88,860
Closing costs
1%
$4,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$3,440
Mortgage P&I
97%
$2,215
Property Taxes
18%
$410
Home Insurance
7%
$156
HOA
3%
$65
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10090 N Ruby Range Trl, Marana, AZ 85653 | $2,700 | 4 | 3 | 2253 | 0.2 mi |
9073 W Birchover Dr, Marana, AZ 85653 | $2,095 | 4 | 3 | 2230 | 0.7 mi |
10094 N Cardon Grande Trl, Marana, AZ 85653 | $2,400 | 4 | 3 | 2027 | 0.2 mi |
10151 N Cardon Grande Trl, Marana, AZ 85653 | $2,350 | 4 | 3 | 2534 | 0.2 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