Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.3% first-year return on $52,479 initial cash invested.
-1.3%
Cash On Cash
6.2%
Cap Rate
1.03
DSCR
$1,890
Rent
-$57
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
6.4%
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
$1,890
Total Expenses
$1,947
Mortgage P&I
66%
$1,255
Property Taxes
6%
$114
Home Insurance
5%
$88
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4427 N 58th Ave, Phoenix, AZ 85031 | $1,850 | 3 | 2 | 1532 | 1.1 mi |
5119 N 39th Dr, Phoenix, AZ 85019 | $1,595 | 3 | 2 | 1550 | 1.4 mi |
5725 W Osborn Rd, Phoenix, AZ 85031 | $2,650 | 3 | 2 | 1599 | 1.6 mi |
3813 W Meadowbrook Ave, Phoenix, AZ 85019 | $2,000 | 3 | 2 | 1510 | 1.4 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