Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.44% first-year return on $76,650 initial cash invested.
-10.44%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$1,970
Rent
-$667
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,637
Mortgage P&I
93%
$1,833
Property Taxes
4%
$85
Home Insurance
7%
$128
HOA
4%
$80
PManagement
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9620 N 82nd Ln, Peoria, AZ 85345 | $1,880 | 3 | 2.5 | 1752 | 0 mi |
8190 W Palo Verde Ave, Peoria, AZ 85345 | $2,055 | 3 | 2.5 | 1788 | 0.1 mi |
9575 N 81st Dr, Peoria, AZ 85345 | $1,895 | 3 | 2.5 | 1788 | 0.2 mi |
9527 N 81st Dr, Peoria, AZ 85345 | $1,845 | 3 | 2.5 | 1788 | 0.2 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