Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.49% first-year return on $63,000 initial cash invested.
-7.49%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$1,680
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$2,073
Mortgage P&I
89%
$1,494
Property Taxes
2%
$37
Home Insurance
6%
$105
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1520 W Sahuaro Dr, Apt D, Phoenix, AZ 85029 | $1,799 | 3 | 1 | 850 | 0.8 mi |
1520 W Sahuaro Dr, Apt A, Phoenix, AZ 85029 | $1,099 | 3 | 1 | 850 | 0.8 mi |
1524 W Sahuaro Dr, Apt C, Phoenix, AZ 85029 | $1,099 | 3 | 1 | 850 | 0.8 mi |
1524 W Sahuaro Dr, Apt A, Phoenix, AZ 85029 | $1,099 | 3 | 1 | 850 | 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