Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.95% first-year return on $80,850 initial cash invested.
-6.95%
Cash On Cash
4.74%
Cap Rate
0.81
DSCR
$2,360
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$2,828
Mortgage P&I
79%
$1,871
Property Taxes
6%
$143
Home Insurance
6%
$135
HOA
3%
$65
PManagement
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9025 W Marco Polo Rd, Peoria, AZ 85382 | $4,000 | 2 | 2 | 1448 | 0.3 mi |
9833 W Menadota Dr, Peoria, AZ 85382 | $1,800 | 2 | 2 | 1461 | 0.7 mi |
9137 W Kimberly Way, Peoria, AZ 85382 | $2,795 | 2 | 2 | 1457 | 0.6 mi |
9022 W Escuda Dr, Peoria, AZ 85382 | $1,950 | 2 | 2 | 1534 | 0.4 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