Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.27% first-year return on $89,250 initial cash invested.
-10.27%
Cash On Cash
4.08%
Cap Rate
0.69
DSCR
$2,120
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,884
Mortgage P&I
99%
$2,102
Property Taxes
4%
$82
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16024 S Catalina St, Unit 1, Chandler, AZ 85225 | $1,920 | 3 | 2 | 1148 | 0.7 mi |
2387 E Winchester Pl, Chandler, AZ 85286 | $1,995 | 3 | 2 | 1118 | 1.1 mi |
1863 E San Tan St, Chandler, AZ 85225 | $2,500 | 3 | 2 | 1208 | 0.7 mi |
1843 E San Tan St, Chandler, AZ 85225 | $1,995 | 3 | 2 | 1208 | 0.7 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