REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

921 E Overlin Ln, Avondale, AZ 85323

3 beds • 2 baths • 1549 sqft

Email

This property looks like a bad Long-Term investment with a projected -11.26% first-year return on $72,450 initial cash invested.

-11.26%

Cash On Cash

3.99%

Cap Rate

0.66

DSCR

$1,890

Rent

-$680

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$345k

Downpayment

20.0%

Interest Rate

6.4%

Mortgage Duration

30yr.

Cash To Invest

Total

$72,450

Downpayment

20%

$69,000

Closing costs

1%

$3,450

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,890

Total Expenses

$2,570

Mortgage P&I

92%

$1,732

Property Taxes

7%

$128

Home Insurance

6%

$121

HOA

5%

$99

PManagement

10%

$189

CapEx

5%

$94

Vacancy

6%

$113

Maintenance

5%

$94

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

909 E Harrison Dr, Avondale, AZ 85323

$1,895

3

2

1602

0.1 mi

918 E Harrison Dr, Avondale, AZ 85323

$2,095

3

2

1601

0.1 mi

614 E Whyman Ave, Avondale, AZ 85323

$1,795

3

2

1622

0.2 mi

989 E Corrall St, Avondale, AZ 85323

$1,685

3

2

1482

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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis