Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.88% first-year return on $75,579 initial cash invested.
-8.88%
Cash On Cash
4.66%
Cap Rate
0.76
DSCR
$2,110
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,669
Mortgage P&I
88%
$1,852
Property Taxes
5%
$103
Home Insurance
6%
$126
HOA
2%
$38
PManagement
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8862 N 114th Ave, Peoria, AZ 85345 | $1,895 | 3 | 2.5 | 2139 | 0.1 mi |
11619 W Schleifer Dr, Youngtown, AZ 85363 | $1,915 | 3 | 2.5 | 2002 | 0.4 mi |
11645 W Mountain View Rd, Youngtown, AZ 85363 | $2,100 | 3 | 2.5 | 2002 | 0.7 mi |
11323 W Alice Ave, Peoria, AZ 85345 | $2,390 | 3 | 2 | 2139 | 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