Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.73% first-year return on $87,150 initial cash invested.
-14.73%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$2,130
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,150
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$3,200
Mortgage P&I
99%
$2,098
Property Taxes
6%
$130
Home Insurance
7%
$145
HOA
13%
$274
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2623 S Key Biscayne Dr, Unit Biscayne, Gilbert, AZ 85295 | $1,850 | 2 | 2.5 | 1342 | 0.1 mi |
1854 E Pony Ln, Gilbert, AZ 85295 | $1,999 | 2 | 2 | 1401 | 0.5 mi |
2867 S Key Biscayne Dr, Gilbert, AZ 85295 | $2,300 | 3 | 3 | 1564 | 0.2 mi |
1632 E Canyon Creek Dr, Gilbert, AZ 85295 | $1,999 | 3 | 3 | 1625 | 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