Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.98% first-year return on $73,500 initial cash invested.
-4.98%
Cash On Cash
5.23%
Cap Rate
0.89
DSCR
$2,250
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$2,555
Mortgage P&I
76%
$1,719
Property Taxes
6%
$130
Home Insurance
5%
$122
PManagement
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1506 N Oak St, Tempe, AZ 85288 | $1,848 | 2 | 2 | 1188 | 0.3 mi |
945 E Playa Del Norte Dr, Unit 5022, Tempe, AZ 85288 | $2,295 | 2 | 2 | 1208 | 0.6 mi |
931 E Henry St, Tempe, AZ 85288 | $2,000 | 2 | 1 | 0.3 mi | |
1244 N Miller Rd, Tempe, AZ 85288 | $1,850 | 2 | 1 | 810 | 0.1 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