Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $84,000 initial cash invested.
-12.6%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$1,990
Rent
-$882
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,872
Mortgage P&I
103%
$2,054
Property Taxes
5%
$95
Home Insurance
7%
$140
HOA
3%
$65
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
273 N Concord St, Gilbert, AZ 85234 | $1,745 | 2 | 2 | 1291 | 0.7 mi |
1120 N Val Vista Dr, Unit 82, Gilbert, AZ 85234 | $1,795 | 2 | 2 | 1190 | 0.9 mi |
1120 N Val Vista Dr, Unit 80, Gilbert, AZ 85234 | $1,850 | 2 | 2 | 1190 | 0.9 mi |
1120 N Val Vista Dr, Unit 62, Gilbert, AZ 85234 | $1,890 | 2 | 2 | 1190 | 0.9 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