Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.41% first-year return on $75,600 initial cash invested.
-7.41%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$2,380
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$2,847
Mortgage P&I
76%
$1,808
Property Taxes
6%
$148
Home Insurance
5%
$126
HOA
6%
$146
PManagement
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9426 E Olive Ln N, Sun Lakes, AZ 85248 | $1,790 | 2 | 2 | 1351 | 0.2 mi |
9647 E Palomino Pl, Sun Lakes, AZ 85248 | $1,800 | 2 | 2 | 1384 | 0.3 mi |
26432 S Lakewood Dr, Sun Lakes, AZ 85248 | $1,675 | 2 | 2 | 1320 | 0.9 mi |
25246 S Glenburn Dr, Sun Lakes, AZ 85248 | $3,200 | 2 | 2 | 1384 | 0.5 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