Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.95% first-year return on $83,790 initial cash invested.
-13.95%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$2,160
Rent
-$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $3,134 expenses = $974 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$3,134
Mortgage P&I
94%
$2,021
Property Taxes
5%
$117
Home Insurance
6%
$140
HOA
14%
$294
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1632 E Canyon Creek Dr, Gilbert, AZ 85295 | $1,899 | 3 | 3 | 1625 | 0 mi |
2867 S Key Biscayne Dr, Gilbert, AZ 85295 | $2,300 | 3 | 3 | 1564 | 0.3 mi |
2604 S Southwind Dr, Gilbert, AZ 85295 | $2,049 | 3 | 2.5 | 1602 | 0.6 mi |
2499 S Marble St, Gilbert, AZ 85295 | $2,045 | 3 | 2.5 | 1576 | 0.4 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