Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.34% first-year return on $86,730 initial cash invested.
-12.34%
Cash On Cash
3.99%
Cap Rate
0.64
DSCR
$2,140
Rent
-$892
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,730
Downpayment
20%
$82,600
Closing costs
1%
$4,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$3,032
Mortgage P&I
101%
$2,158
Property Taxes
5%
$108
Home Insurance
7%
$145
HOA
3%
$65
PManagement
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1522 E Campbell Ave, Gilbert, AZ 85234 | $1,900 | 3 | 2 | 1356 | 0.1 mi |
537 N Redrock St, Gilbert, AZ 85234 | $1,900 | 3 | 2 | 1356 | 0.1 mi |
1834 E Marquette Dr, Gilbert, AZ 85234 | $2,200 | 3 | 2 | 1341 | 0.5 mi |
1692 E Tremaine Ave, Gilbert, AZ 85234 | $2,350 | 3 | 2 | 1386 | 0.3 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