Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.47% first-year return on $79,569 initial cash invested.
-13.47%
Cash On Cash
3.65%
Cap Rate
0.59
DSCR
$1,980
Rent
-$893
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,569
Downpayment
20%
$75,780
Closing costs
1%
$3,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,873
Mortgage P&I
98%
$1,946
Property Taxes
7%
$133
Home Insurance
7%
$133
HOA
7%
$146
PManagement
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26432 S Lakewood Dr, Sun Lakes, AZ 85248 | $1,675 | 2 | 2 | 1320 | 0.6 mi |
25818 S New Town Dr, Sun Lakes, AZ 85248 | $1,895 | 2 | 2 | 1224 | 1.1 mi |
6481 S Windstream Pl, Chandler, AZ 85249 | $3,465 | 2 | 2 | 1258 | 2.1 mi |
6974 S Newport Ct, Chandler, AZ 85249 | $1,995 | 2 | 2 | 1258 | 2.1 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