Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.13% first-year return on $77,490 initial cash invested.
-10.13%
Cash On Cash
4.45%
Cap Rate
0.71
DSCR
$2,120
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,774
Mortgage P&I
90%
$1,917
Property Taxes
5%
$97
Home Insurance
6%
$129
HOA
4%
$80
PManagement
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8223 W Carol Ave, Peoria, AZ 85345 | $1,810 | 4 | 2.5 | 1684 | 0 mi |
11252 N 82nd Ave, Peoria, AZ 85345 | $1,940 | 4 | 3 | 1504 | 1.1 mi |
8840 W Greer Ave, Peoria, AZ 85345 | $1,895 | 4 | 2.5 | 1663 | 1.4 mi |
7542 W Turquoise Ave, Peoria, AZ 85345 | $1,895 | 4 | 2.5 | 1810 | 0.8 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