Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.03% first-year return on $69,090 initial cash invested.
-2.03%
Cash On Cash
5.89%
Cap Rate
1
DSCR
$2,370
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$2,487
Mortgage P&I
68%
$1,615
Property Taxes
6%
$142
Home Insurance
5%
$115
PManagement
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7937 W Windrose Dr, Peoria, AZ 85381 | $1,899 | 4 | 2 | 1925 | 0.1 mi |
8044 W Aster Dr, Peoria, AZ 85381 | $2,235 | 4 | 2 | 1925 | 0.1 mi |
8232 W Larkspur Dr, Peoria, AZ 85381 | $2,325 | 4 | 2 | 1925 | 0.3 mi |
7602 W Sweetwater Ave, Peoria, AZ 85381 | $2,595 | 4 | 2 | 1945 | 0.6 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