Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.62% first-year return on $75,390 initial cash invested.
-10.62%
Cash On Cash
4.48%
Cap Rate
0.72
DSCR
$2,790
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$3,457
Mortgage P&I
67%
$1,868
Property Taxes
7%
$203
Home Insurance
5%
$126
HOA
19%
$534
PManagement
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23833 S Pleasant Way, Sun Lakes, AZ 85248 | $4,500 | 2 | 2 | 1572 | 0.2 mi |
23721 S Vacation Way, Sun Lakes, AZ 85248 | $3,650 | 2 | 2 | 1575 | 0.2 mi |
24832 S Boxwood Dr, Sun Lakes, AZ 85248 | $2,850 | 2 | 2 | 1540 | 1.3 mi |
9454 E Olive Ln N, Sun Lakes, AZ 85248 | $3,200 | 2 | 2 | 1480 | 1.5 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