Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.43% first-year return on $74,340 initial cash invested.
-8.43%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$2,110
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,340
Downpayment
20%
$70,800
Closing costs
1%
$3,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,632
Mortgage P&I
82%
$1,734
Property Taxes
5%
$96
Home Insurance
6%
$124
HOA
6%
$128
PManagement
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1307 S San Vincente Ct, Chandler, AZ 85286 | $2,010 | 3 | 2 | 1162 | 0.1 mi |
867 E Morelos St, Chandler, AZ 85225 | $2,335 | 3 | 2 | 1208 | 0.6 mi |
431 S Hidalgo Rd, Chandler, AZ 85225 | $1,800 | 3 | 2 | 1207 | 0.8 mi |
954 E Morelos St, Chandler, AZ 85225 | $2,050 | 3 | 2 | 1102 | 0.6 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