Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.37% first-year return on $49,350 initial cash invested.
-13.37%
Cash On Cash
3.83%
Cap Rate
$1,100
Rent
-$550
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,100
Total Expenses
$1,650
Mortgage P&I
113%
$1,246
Property Taxes
3%
$36
Home Insurance
7%
$82
PManagement
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6808 N 23rd Ave, Apt 6, Phoenix, AZ 85015 | $1,295 | 2 | 1 | 650 | 0.4 mi |
6808 N 23rd Ave, Apt 1, Phoenix, AZ 85015 | $1,395 | 2 | 1 | 650 | 0.4 mi |
6816 N 17th Ave, Apt 5, Phoenix, AZ 85015 | $1,050 | 2 | 1 | 800 | 0.4 mi |
6818 N 17th Ave, Apt 8, Phoenix, AZ 85015 | $1,050 | 2 | 1 | 800 | 0.4 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