Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.09% first-year return on $73,498 initial cash invested.
-9.09%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$1,890
Rent
-$557
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,498
Downpayment
20%
$69,998
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$2,447
Mortgage P&I
93%
$1,757
Property Taxes
1%
$16
Home Insurance
6%
$122
HOA
3%
$62
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17322 W Country Club Ter, Surprise, AZ 85387 | $1,895 | 3 | 2 | 1362 | 0.2 mi |
17345 W Via De Luna Dr, Surprise, AZ 85387 | $1,850 | 3 | 2 | 1362 | 0.2 mi |
17564 W Monte Lindo Ln, Surprise, AZ 85387 | $1,700 | 3 | 2 | 1447 | 0.5 mi |
16719 W Alameda Rd, Surprise, AZ 85387 | $2,200 | 3 | 2 | 1400 | 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