Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.97% first-year return on $257k initial cash invested.
-21.97%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$3,140
Rent
-$4,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$245k
Closing costs
1%
$12,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$7,850
Mortgage P&I
195%
$6,114
Property Taxes
14%
$424
Home Insurance
14%
$429
HOA
2%
$67
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1153 W Windhaven Ave, Gilbert, AZ 85233 | $3,195 | 4 | 3 | 3077 | 0.5 mi |
1485 W Sea Fog Dr, Gilbert, AZ 85233 | $3,000 | 4 | 3 | 3427 | 0.9 mi |
1143 W Chilton Ave, Gilbert, AZ 85233 | $3,600 | 4 | 3 | 3047 | 0.5 mi |
1021 W Horseshoe Ave, Gilbert, AZ 85233 | $3,600 | 4 | 3 | 2870 | 0.4 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