Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.9% first-year return on $78,750 initial cash invested.
-9.9%
Cash On Cash
4.5%
Cap Rate
0.72
DSCR
$2,140
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$2,790
Mortgage P&I
91%
$1,950
Property Taxes
5%
$98
Home Insurance
6%
$131
HOA
3%
$55
PManagement
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18706 N 93rd Dr, Peoria, AZ 85382 | $1,595 | 2 | 2 | 1001 | 1.3 mi |
8407 W Salter Dr, Peoria, AZ 85382 | $1,845 | 2 | 2 | 1091 | 1.2 mi |
10134 W Mohawk Ln, Apt 1019, Peoria, AZ 85382 | $1,550 | 2 | 2 | 1149 | 1 mi |
10134 W Mohawk Ln, Apt 1020, Peoria, AZ 85382 | $1,550 | 2 | 2 | 1149 | 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