Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.4% first-year return on $89,229 initial cash invested.
-10.4%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$2,250
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,229
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$3,023
Mortgage P&I
92%
$2,081
Property Taxes
5%
$122
Home Insurance
7%
$149
HOA
4%
$87
PManagement
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1447 S Pheasant Dr, Gilbert, AZ 85296 | $3,270 | 3 | 2.5 | 1533 | 0 mi |
4218 E Betsy Ln, Gilbert, AZ 85296 | $2,150 | 3 | 2.5 | 1533 | 0.1 mi |
4222 E Windsor Dr, Gilbert, AZ 85296 | $1,900 | 3 | 2.5 | 1533 | 0.1 mi |
4223 E Sheffield Ave, Gilbert, AZ 85296 | $2,280 | 3 | 2.5 | 1533 | 0.1 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