Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $75,390 initial cash invested.
-11.91%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$2,130
Rent
-$748
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,878
Mortgage P&I
88%
$1,884
Property Taxes
6%
$137
Home Insurance
6%
$126
HOA
8%
$178
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6481 S Windstream Pl, Chandler, AZ 85249 | $3,465 | 2 | 2 | 1258 | 0.2 mi |
1483 E Las Colinas Dr, Chandler, AZ 85249 | $1,800 | 2 | 2 | 1086 | 0.2 mi |
6381 S Championship Dr, Chandler, AZ 85249 | $2,500 | 2 | 2 | 1065 | 0.3 mi |
6974 S Newport Ct, Chandler, AZ 85249 | $1,995 | 2 | 2 | 1258 | 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