Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.84% first-year return on $315k initial cash invested.
-23.84%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,710
Rent
-$6,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$8,964
Mortgage P&I
276%
$7,490
Property Taxes
9%
$243
Home Insurance
19%
$525
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2833 E Cobalt St, Chandler, AZ 85225 | $3,000 | 3 | 3 | 2334 | 0.4 mi |
1038 E Harrison Ct, Gilbert, AZ 85295 | $2,950 | 3 | 2.5 | 2578 | 1.2 mi |
522 N Kimberlee Way, Chandler, AZ 85225 | $2,595 | 3 | 2.5 | 2926 | 0.6 mi |
2065 E Hulet Pl, Chandler, AZ 85225 | $2,550 | 3 | 2.5 | 2433 | 1.1 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