Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $86,100 initial cash invested.
-12.35%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$2,090
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,100
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$2,976
Mortgage P&I
98%
$2,044
Property Taxes
7%
$138
Home Insurance
7%
$144
HOA
5%
$108
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4558 E Loma Vista St, Gilbert, AZ 85295 | $2,329 | 3 | 2 | 1299 | 0.1 mi |
4539 E Ivanhoe St, Gilbert, AZ 85295 | $1,985 | 3 | 2 | 1284 | 0.1 mi |
2024 S Falcon Dr, Gilbert, AZ 85295 | $1,895 | 3 | 2 | 1299 | 0.3 mi |
1999 S Swan Dr, Gilbert, AZ 85295 | $1,995 | 3 | 2 | 1284 | 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