Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.84% first-year return on $91,980 initial cash invested.
-10.84%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$2,260
Rent
-$831
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,980
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$3,091
Mortgage P&I
97%
$2,199
Property Taxes
7%
$151
Home Insurance
7%
$153
PManagement
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1339 E Dava Dr, Tempe, AZ 85283 | $2,200 | 3 | 2 | 1068 | 0.3 mi |
320 E Orion St, Kiwanis Park, AZ 85283 | $2,275 | 3 | 2 | 1080 | 1.2 mi |
1808 E Secretariat Dr, Tempe, AZ 85284 | $2,350 | 3 | 2 | 1201 | 0.8 mi |
6806 S Willow Dr, Tempe, AZ 85283 | $2,495 | 3 | 2 | 1274 | 0.2 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