Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.36% first-year return on $87,150 initial cash invested.
-11.36%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$2,050
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,150
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,050
Total Expenses
$2,875
Mortgage P&I
99%
$2,038
Property Taxes
8%
$160
Home Insurance
7%
$145
PManagement
10%
$205
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1402 E Guadalupe Rd, Unit 136, Tempe, AZ 85283 | $1,520 | 2 | 2 | 1100 | 0.9 mi |
1402 E Guadalupe Rd, Unit 215, Tempe, AZ 85283 | $1,595 | 2 | 2 | 1112 | 0.8 mi |
1402 E Guadalupe Rd, Unit 246, Tempe, AZ 85283 | $1,500 | 2 | 2 | 1112 | 0.9 mi |
6407 S Stanley Pl, Tempe, AZ 85283 | $1,799 | 2 | 2 | 900 | 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