Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.77% first-year return on $73,500 initial cash invested.
-8.77%
Cash On Cash
4.68%
Cap Rate
$1,920
Rent
-$537
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,457
Mortgage P&I
94%
$1,805
Property Taxes
2%
$31
Home Insurance
6%
$122
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1287 N Alma School Rd, Unit 243, Chandler, AZ 85224 | $1,449 | 2 | 2 | 1036 | 0.8 mi |
1287 N Alma School Rd, Unit 284, Chandler, AZ 85224 | $1,700 | 2 | 2 | 1036 | 0.9 mi |
1351 N Pleasant Dr, Unit 1101, Chandler, AZ 85225 | $1,795 | 2 | 2 | 1032 | 0.8 mi |
1015 N Iowa St, Apt A, Chandler, AZ 85225 | $1,575 | 2 | 2 | 1250 | 0.2 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