Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.1% first-year return on $52,479 initial cash invested.
-2.1%
Cash On Cash
6.26%
Cap Rate
$1,870
Rent
-$92
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,962
Mortgage P&I
70%
$1,302
Property Taxes
5%
$85
Home Insurance
5%
$88
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2002 N 37th Dr, Phoenix, AZ 85009 | $1,300 | 3 | 1 | 969 | 0.3 mi |
2625 N 40th Dr, Unit 1, Phoenix, AZ 85009 | $1,800 | 3 | 1 | 1000 | 0.5 mi |
4226 N 32nd Ave, Phoenix, AZ 85017 | $1,500 | 3 | 1 | 966 | 1.7 mi |
3946 W Monte Vista Rd, Phoenix, AZ 85009 | $1,435 | 3 | 1 | 842 | 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