Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.73% first-year return on $67,200 initial cash invested.
-6.73%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$1,900
Rent
-$377
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$2,277
Mortgage P&I
85%
$1,607
Property Taxes
3%
$64
Home Insurance
6%
$112
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5603 W Mission Ln, Glendale, AZ 85302 | $1,835 | 3 | 2 | 1338 | 0.2 mi |
9010 N 53rd Ave, Glendale, AZ 85302 | $1,695 | 3 | 2 | 1346 | 0.3 mi |
5618 W Mountain View Rd, Glendale, AZ 85302 | $1,800 | 3 | 2 | 1380 | 0.3 mi |
9114 N 56th Ln, Glendale, AZ 85302 | $1,665 | 3 | 2 | 1408 | 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