Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.74% first-year return on $72,870 initial cash invested.
-3.74%
Cash On Cash
5.22%
Cap Rate
0.93
DSCR
$2,140
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$2,367
Mortgage P&I
76%
$1,630
Property Taxes
3%
$60
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8902 W Monroe St, Peoria, AZ 85345 | $2,015 | 4 | 2 | 1555 | 0.9 mi |
8943 W Cinnabar Ave, Peoria, AZ 85345 | $2,090 | 4 | 2 | 1578 | 1 mi |
9413 W Cinnabar Ave, Peoria, AZ 85345 | $2,000 | 4 | 2 | 1497 | 1.1 mi |
12512 N 85th Ln, Peoria, AZ 85381 | $2,495 | 4 | 2 | 1637 | 1 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