Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.5% first-year return on $62,979 initial cash invested.
-14.5%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$1,570
Rent
-$761
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$2,331
Mortgage P&I
98%
$1,540
Property Taxes
3%
$44
Home Insurance
7%
$105
HOA
15%
$235
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
817 E Gila Ln, Chandler, AZ 85225 | $2,095 | 2 | 2 | 1250 | 0.2 mi |
1055 W Sunward Dr, Gilbert, AZ 85233 | $1,999 | 2 | 2 | 1192 | 0.9 mi |
1600 N Saba St, Unit 115, Chandler, AZ 85225 | $1,350 | 2 | 1.5 | 870 | 0.1 mi |
1601 N Saba St, Unit 338, Chandler, AZ 85225 | $1,550 | 2 | 1.5 | 870 | 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