Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.3% first-year return on $77,490 initial cash invested.
-11.3%
Cash On Cash
4.36%
Cap Rate
0.68
DSCR
$2,080
Rent
-$730
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,080
Total Expenses
$2,810
Mortgage P&I
95%
$1,966
Property Taxes
5%
$94
Home Insurance
6%
$129
HOA
4%
$80
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8223 W Carol Ave, Peoria, AZ 85345 | $2,060 | 4 | 2.5 | 1684 | 0.1 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 | 0.9 mi |
9912 N 87th Ave, Peoria, AZ 85345 | $1,749 | 4 | 2 | 1670 | 0.7 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