Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.41% first-year return on $88,200 initial cash invested.
-12.41%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$2,130
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,200
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$3,042
Mortgage P&I
97%
$2,057
Property Taxes
6%
$135
Home Insurance
7%
$147
HOA
7%
$150
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1852 E Seton Ave, Gilbert, AZ 85298 | $1,895 | 3 | 2.5 | 1488 | 0.1 mi |
1861 S Balboa Dr, Gilbert, AZ 85295 | $1,985 | 3 | 2.5 | 1488 | 0.1 mi |
3346 E Franklin Ave, Gilbert, AZ 85295 | $2,095 | 3 | 2.5 | 1488 | 0.2 mi |
3155 E Harrison St, Gilbert, AZ 85295 | $2,095 | 3 | 2.5 | 1488 | 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