Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.52% first-year return on $73,290 initial cash invested.
-5.52%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$2,580
Rent
-$337
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$2,917
Mortgage P&I
68%
$1,752
Property Taxes
6%
$151
Home Insurance
5%
$122
HOA
9%
$221
PManagement
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15813 W Bridgewater Way, Surprise, AZ 85374 | $1,950 | 2 | 2 | 1645 | 0.1 mi |
15866 W Cisa Rio Ln, Surprise, AZ 85374 | $3,200 | 2 | 2 | 1414 | 0.8 mi |
15042 W Cactus Ridge Way, Surprise, AZ 85374 | $2,800 | 2 | 2 | 1414 | 0.9 mi |
16436 W Arroyo Vista Ln, Surprise, AZ 85374 | $2,095 | 2 | 2 | 1414 | 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