Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.87% first-year return on $75,390 initial cash invested.
-9.87%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$1,870
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,490
Mortgage P&I
96%
$1,803
Property Taxes
4%
$74
Home Insurance
7%
$126
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9250 W Brown St, Peoria, AZ 85345 | $1,795 | 3 | 2 | 1204 | 0.5 mi |
9323 W Gold Dust Ave, Peoria, AZ 85345 | $1,795 | 3 | 2 | 1204 | 0.5 mi |
8602 W Caron Dr, Peoria, AZ 85345 | $1,695 | 3 | 2 | 1208 | 0.6 mi |
9007 W Cinnabar Ave, Peoria, AZ 85345 | $1,915 | 3 | 2 | 1270 | 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