Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.98% first-year return on $94,479 initial cash invested.
-5.98%
Cash On Cash
4.75%
Cap Rate
0.84
DSCR
$2,740
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,479
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$3,211
Mortgage P&I
77%
$2,114
Property Taxes
6%
$160
Home Insurance
6%
$158
HOA
2%
$67
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
569 N Acacia Dr, Gilbert, AZ 85233 | $3,295 | 3 | 3 | 2526 | 1.2 mi |
514 S Marina Dr, Gilbert, AZ 85233 | $3,750 | 3 | 3.5 | 2425 | 0.3 mi |
283 W Brisa Dr, Gilbert, AZ 85233 | $3,000 | 3 | 2.5 | 2140 | 1.3 mi |
1157 W Mesquite St, Gilbert, AZ 85233 | $3,300 | 3 | 2 | 2198 | 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