Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.16% first-year return on $87,990 initial cash invested.
-9.16%
Cash On Cash
4.46%
Cap Rate
0.74
DSCR
$2,510
Rent
-$672
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,990
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,182
Mortgage P&I
84%
$2,104
Property Taxes
5%
$131
Home Insurance
6%
$147
HOA
6%
$146
PManagement
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9314 E Sun Lakes Blvd N, Sun Lakes, AZ 85248 | $2,500 | 3 | 2 | 1649 | 0.1 mi |
25419 S Truro Dr, Sun Lakes, AZ 85248 | $2,400 | 3 | 2 | 1700 | 0.6 mi |
9623 E Minnesota Ave, Sun Lakes, AZ 85248 | $2,300 | 3 | 2 | 1658 | 0.5 mi |
1282 W Bartlett Way, Chandler, AZ 85248 | $2,300 | 3 | 2 | 1715 | 1.8 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