Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.17% first-year return on $81,690 initial cash invested.
-15.17%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$1,960
Rent
-$1,033
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,690
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,993
Mortgage P&I
100%
$1,953
Property Taxes
7%
$143
Home Insurance
7%
$136
HOA
13%
$251
PManagement
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
280 S Evergreen Rd, Units 1 & 1359, Tempe, AZ 85281 | $2,045 | 2 | 2.5 | 1100 | 0.1 mi |
2402 E 5th St, Tempe, AZ 85288 | $1,895 | 2 | 3 | 1135 | 0.1 mi |
280 S Evergreen Rd, Unit 1238, Tempe, AZ 85288 | $2,045 | 2 | 2 | 1184 | 0.1 mi |
612 S Allred Dr, Tempe, AZ 85288 | $1,500 | 2 | 2 | 987 | 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