Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $82,950 initial cash invested.
-11.4%
Cash On Cash
4.2%
Cap Rate
0.67
DSCR
$2,330
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$3,118
Mortgage P&I
88%
$2,054
Property Taxes
8%
$175
Home Insurance
6%
$138
HOA
6%
$146
PManagement
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9641 E Palomino Pl, Sun Lakes, AZ 85248 | $3,000 | 2 | 2 | 1590 | 0.6 mi |
25231 S Papago Pl, Sun Lakes, AZ 85248 | $4,000 | 2 | 2 | 1750 | 0.4 mi |
26625 S Lakemont Dr, Sun Lakes, AZ 85248 | $1,750 | 2 | 2 | 1700 | 1 mi |
26014 S Howard Dr, Sun Lakes, AZ 85248 | $2,000 | 2 | 2 | 1584 | 1.2 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