Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.93% first-year return on $74,340 initial cash invested.
-10.93%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$1,820
Rent
-$677
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,497
Mortgage P&I
98%
$1,778
Property Taxes
4%
$74
Home Insurance
7%
$124
HOA
3%
$48
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14909 W Lamoille Dr, Surprise, AZ 85374 | $1,750 | 3 | 2 | 1201 | 0.1 mi |
18210 N Skyhawk Dr, Surprise, AZ 85374 | $1,800 | 3 | 2 | 1201 | 0.1 mi |
14714 W Parkwood Dr, Surprise, AZ 85374 | $1,875 | 3 | 2 | 1201 | 0.1 mi |
14941 W Skyhawk Way, Surprise, AZ 85374 | $1,700 | 3 | 2 | 1145 | 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