Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.96% first-year return on $65,100 initial cash invested.
-7.96%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$1,850
Rent
-$432
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,282
Mortgage P&I
84%
$1,557
Property Taxes
4%
$77
Home Insurance
6%
$108
HOA
3%
$60
PManagement
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13370 W Saguaro Ln, Surprise, AZ 85374 | $1,800 | 3 | 2 | 1280 | 0.2 mi |
13362 W Saguaro Ln, Surprise, AZ 85374 | $1,850 | 3 | 2 | 1280 | 0.1 mi |
13359 W Port Au Prince Ln, Surprise, AZ 85379 | $1,995 | 3 | 2 | 1252 | 0.3 mi |
16359 N Oachs Dr, Surprise, AZ 85374 | $2,145 | 3 | 2 | 1280 | 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