REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

845 E Agua Fria Ln, Avondale, AZ 85323

3 beds • 2.5 baths • 1573 sqft

Email

This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $69,290 initial cash invested.

-10.53%

Cash On Cash

4.16%

Cap Rate

0.69

DSCR

$1,900

Rent

-$608

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$330k

Downpayment

20.0%

Interest Rate

6.4%

Mortgage Duration

30yr.

Cash To Invest

Total

$69,290

Downpayment

20%

$65,990

Closing costs

1%

$3,300

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,900

Total Expenses

$2,508

Mortgage P&I

87%

$1,657

Property Taxes

7%

$133

Home Insurance

6%

$116

HOA

6%

$108

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

12175 W Joblanca Rd, Avondale, AZ 85323

$1,945

3

2.5

1534

1.1 mi

1301 S 121st Dr, Avondale, AZ 85323

$1,800

3

2.5

1534

1.2 mi

1302 S 119th Dr, Avondale, AZ 85323

$1,965

3

2.5

1534

1.4 mi

11958 W Belmont Dr, Avondale, AZ 85323

$1,819

3

2.5

1534

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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis