Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.31% first-year return on $61,320 initial cash invested.
-3.31%
Cash On Cash
5.74%
Cap Rate
0.95
DSCR
$2,010
Rent
-$169
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,320
Downpayment
20%
$58,400
Closing costs
1%
$2,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,179
Mortgage P&I
73%
$1,466
Property Taxes
4%
$89
Home Insurance
5%
$102
PManagement
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4721 E Saint Catherine Ave, Phoenix, AZ 85042 | $1,750 | 3 | 2 | 1100 | 0.5 mi |
4649 E Bowker St, Phoenix, AZ 85040 | $2,015 | 3 | 2 | 1128 | 1 mi |
4708 E Chambers St, Phoenix, AZ 85040 | $1,840 | 3 | 2 | 1128 | 1 mi |
4641 E Chambers St, Phoenix, AZ 85040 | $2,100 | 3 | 2 | 1128 | 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