Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -53.71% first-year return on $27,300 initial cash invested.
-53.71%
Cash On Cash
-4.37%
Cap Rate
-0.72
DSCR
$1,910
Rent
-$1,222
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$3,132
Mortgage P&I
34%
$653
Property Taxes
101%
$1,935
Home Insurance
2%
$46
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7619 W Hope Dr, Peoria, AZ 85345 | $1,850 | 3 | 2 | 1229 | 0.3 mi |
11338 N 81st Ave, Peoria, AZ 85345 | $1,865 | 3 | 2 | 1235 | 0.5 mi |
11324 N 81st Dr, Peoria, AZ 85345 | $1,875 | 3 | 2 | 1235 | 0.5 mi |
7619 W Desert Cove Ave, Peoria, AZ 85345 | $1,945 | 3 | 2 | 1285 | 0.3 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