Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.61% first-year return on $70,329 initial cash invested.
-5.61%
Cash On Cash
5.5%
Cap Rate
0.88
DSCR
$2,460
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,789
Mortgage P&I
71%
$1,742
Property Taxes
6%
$151
Home Insurance
5%
$117
HOA
6%
$139
PManagement
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25246 S Glenburn Dr, Sun Lakes, AZ 85248 | $3,200 | 2 | 2 | 1384 | 0.1 mi |
9647 E Palomino Pl, Sun Lakes, AZ 85248 | $1,800 | 2 | 2 | 1384 | 0.3 mi |
9426 E Olive Ln N, Sun Lakes, AZ 85248 | $1,790 | 2 | 2 | 1351 | 0.7 mi |
9342 E Citrus Ln S, Sun Lakes, AZ 85248 | $1,600 | 2 | 2 | 1441 | 0.9 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