Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.99% first-year return on $174k initial cash invested.
-17.99%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$2,780
Rent
-$2,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,780
Total Expenses
$5,393
Mortgage P&I
145%
$4,042
Property Taxes
12%
$338
Home Insurance
10%
$290
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1274 E Voltaire Ave, Phoenix, AZ 85022 | $2,950 | 3 | 2.5 | 2436 | 1.2 mi |
1213 E Shangri La Rd, Phoenix, AZ 85020 | $2,800 | 3 | 2.5 | 2267 | 1.6 mi |
839 E Meadow Ln, Phoenix, AZ 85022 | $2,900 | 3 | 2 | 2425 | 1.1 mi |
1223 E Moss St, Phoenix, AZ 85020 | $3,700 | 3 | 2.5 | 2212 | 1.5 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