Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.51% first-year return on $81,879 initial cash invested.
-9.51%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$2,090
Rent
-$649
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$2,739
Mortgage P&I
94%
$1,958
Property Taxes
5%
$103
Home Insurance
7%
$136
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6359 W Eva St, Glendale, AZ 85302 | $2,400 | 4 | 3 | 1588 | 1.1 mi |
6331 W Townley Ave, Glendale, AZ 85302 | $2,125 | 4 | 3 | 1596 | 1.2 mi |
7542 W Turquoise Ave, Peoria, AZ 85345 | $1,895 | 4 | 2.5 | 1810 | 0.5 mi |
7180 W Golden Ln, Peoria, AZ 85345 | $2,075 | 4 | 2.5 | 1897 | 0.7 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