Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.25% first-year return on $86,079 initial cash invested.
-10.25%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$2,160
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,079
Downpayment
20%
$81,980
Closing costs
1%
$4,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,895
Mortgage P&I
95%
$2,042
Property Taxes
4%
$87
Home Insurance
7%
$144
HOA
3%
$60
PManagement
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1525 E Betsy Ln, Unit B, Gilbert, AZ 85296 | $2,000 | 3 | 2.5 | 1262 | 0.1 mi |
1190 S Boulder St, Unit E, Gilbert, AZ 85296 | $2,095 | 3 | 2.5 | 1262 | 0.3 mi |
1410 S Boulder St, Gilbert, AZ 85296 | $2,145 | 3 | 2.5 | 1468 | 0.1 mi |
1312 S Boulder Ct, Unit D, Gilbert, AZ 85296 | $1,895 | 3 | 2.5 | 1468 | 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