Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.52% first-year return on $62,979 initial cash invested.
-6.52%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$1,770
Rent
-$342
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$2,112
Mortgage P&I
85%
$1,506
Property Taxes
2%
$42
Home Insurance
6%
$105
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4641 S 17th Pl, Phoenix, AZ 85040 | $2,550 | 3 | 2 | 1058 | 1 mi |
2126 E Fraktur Rd, Phoenix, AZ 85040 | $2,250 | 3 | 2 | 1100 | 1.1 mi |
1932 E Carver Dr, Unit 1, Phoenix, AZ 85040 | $1,800 | 3 | 2 | 1125 | 0.8 mi |
2121 E Huntington Dr, Phoenix, AZ 85040 | $1,985 | 3 | 2 | 1100 | 1.2 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